[GTRONIC] QoQ Cumulative Quarter Result on 30-Jun-2024 [#2]

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Cumulative Result
Revenue	57,660	29,902	131,823	99,271	64,641	33,127	180,051	-53.22%
YoY %	92.83%	-77.32%	32.79%	53.57%	95.13%	-81.60%	-	-
Horiz. %	32.02%	16.61%	73.21%	55.13%	35.90%	18.40%	100.00%	-
PBT	14,318	7,827	33,902	25,450	14,145	5,226	51,274	-57.31%
YoY %	82.93%	-76.91%	33.21%	79.92%	170.67%	-89.81%	-	-
Horiz. %	27.92%	15.27%	66.12%	49.64%	27.59%	10.19%	100.00%	-
Tax	-4,323	-2,104	-7,487	-5,541	-3,767	-1,926	-5,810	-17.90%
YoY %	-105.47%	71.90%	-35.12%	-47.09%	-95.59%	66.85%	-	-
Horiz. %	74.41%	36.21%	128.86%	95.37%	64.84%	33.15%	100.00%	-
NP	9,995	5,723	26,415	19,909	10,378	3,300	45,464	-63.60%
YoY %	74.65%	-78.33%	32.68%	91.84%	214.48%	-92.74%	-	-
Horiz. %	21.98%	12.59%	58.10%	43.79%	22.83%	7.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,995	5,723	26,415	19,909	10,378	3,300	45,464	-63.60%
YoY %	74.65%	-78.33%	32.68%	91.84%	214.48%	-92.74%	-	-
Horiz. %	21.98%	12.59%	58.10%	43.79%	22.83%	7.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.19%	26.88%	22.08%	21.77%	26.63%	36.85%	11.33%	-
YoY %	12.31%	21.74%	1.42%	-18.25%	-27.73%	225.24%	-	-
Horiz. %	266.46%	237.25%	194.88%	192.14%	235.04%	325.24%	100.00%	-
Total Cost	47,665	24,179	105,408	79,362	54,263	29,827	134,587	-49.97%
YoY %	97.13%	-77.06%	32.82%	46.25%	81.93%	-77.84%	-	-
Horiz. %	35.42%	17.97%	78.32%	58.97%	40.32%	22.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,522	303,737	308,408	301,475	301,253	287,861	301,250	2.04%
YoY %	2.23%	-1.51%	2.30%	0.07%	4.65%	-4.44%	-	-
Horiz. %	103.08%	100.83%	102.38%	100.07%	100.00%	95.56%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Dividend
Div	-	13,499	23,465	20,098	20,083	13,388	46,861	-
YoY %	-	-42.47%	16.75%	0.07%	50.01%	-71.43%	-	-
Horiz. %	-	28.81%	50.07%	42.89%	42.86%	28.57%	100.00%	-
Div Payout %	-	235.88%	88.84%	100.95%	193.52%	405.72%	103.07%	-
YoY %	-	165.51%	-12.00%	-47.83%	-52.30%	293.64%	-	-
Horiz. %	-	228.85%	86.19%	97.94%	187.76%	393.64%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Equity
Net Worth	310,522	303,737	308,408	301,475	301,253	287,861	301,250	2.04%
YoY %	2.23%	-1.51%	2.30%	0.07%	4.65%	-4.44%	-	-
Horiz. %	103.08%	100.83%	102.38%	100.07%	100.00%	95.56%	100.00%	-
NOSH	675,251	675,044	672,605	669,945	669,501	669,444	669,444	0.57%
YoY %	0.03%	0.36%	0.40%	0.07%	0.01%	0.00%	-	-
Horiz. %	100.87%	100.84%	100.47%	100.07%	100.01%	100.00%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Ratio Analysis
NP Margin	17.33%	19.14%	20.04%	20.06%	16.05%	9.96%	25.25%	-
YoY %	-9.46%	-4.49%	-0.10%	24.98%	61.14%	-60.55%	-	-
Horiz. %	68.63%	75.80%	79.37%	79.45%	63.56%	39.45%	100.00%	-
ROE	3.22%	1.88%	8.56%	6.60%	3.44%	1.15%	15.09%	-
YoY %	71.28%	-78.04%	29.70%	91.86%	199.13%	-92.38%	-	-
Horiz. %	21.34%	12.46%	56.73%	43.74%	22.80%	7.62%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Per Share
RPS	8.54	4.43	19.66	14.82	9.66	4.95	26.90	-53.49%
YoY %	92.78%	-77.47%	32.66%	53.42%	95.15%	-81.60%	-	-
Horiz. %	31.75%	16.47%	73.09%	55.09%	35.91%	18.40%	100.00%	-
EPS	1.48	0.85	3.94	2.97	1.55	0.49	6.79	-63.81%
YoY %	74.12%	-78.43%	32.66%	91.61%	216.33%	-92.78%	-	-
Horiz. %	21.80%	12.52%	58.03%	43.74%	22.83%	7.22%	100.00%	-
DPS	0.00	2.00	3.50	3.00	3.00	2.00	7.00	-
YoY %	0.00%	-42.86%	16.67%	0.00%	50.00%	-71.43%	-	-
Horiz. %	0.00%	28.57%	50.00%	42.86%	42.86%	28.57%	100.00%	-
NAPS	0.46	0.45	0.46	0.45	0.45	0.43	0.45	1.47%
YoY %	2.22%	-2.17%	2.22%	0.00%	4.65%	-4.44%	-	-
Horiz. %	102.22%	100.00%	102.22%	100.00%	100.00%	95.56%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Adjusted Per Share Value based on latest NOSH - 675,251
RPS	8.54	4.43	19.52	14.70	9.57	4.90	26.66	-53.21%
YoY %	92.78%	-77.31%	32.79%	53.61%	95.31%	-81.62%	-	-
Horiz. %	32.03%	16.62%	73.22%	55.14%	35.90%	18.38%	100.00%	-
EPS	1.48	0.85	3.91	2.95	1.54	0.49	6.73	-63.60%
YoY %	74.12%	-78.26%	32.54%	91.56%	214.29%	-92.72%	-	-
Horiz. %	21.99%	12.63%	58.10%	43.83%	22.88%	7.28%	100.00%	-
DPS	0.00	2.00	3.47	2.98	2.97	1.98	6.94	-
YoY %	0.00%	-42.36%	16.44%	0.34%	50.00%	-71.47%	-	-
Horiz. %	0.00%	28.82%	50.00%	42.94%	42.80%	28.53%	100.00%	-
NAPS	0.4598	0.4497	0.4566	0.4464	0.446	0.4262	0.446	2.05%
YoY %	2.25%	-1.51%	2.28%	0.09%	4.65%	-4.44%	-	-
Horiz. %	103.09%	100.83%	102.38%	100.09%	100.00%	95.56%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	-
Price	1.48	1.48	1.62	1.56	1.26	1.15	1.16	-
P/RPS	17.33	33.41	8.24	10.53	13.05	23.24	4.31	153.07%
YoY %	-48.13%	305.46%	-21.75%	-19.31%	-43.85%	439.21%	-	-
Horiz. %	402.09%	775.17%	191.18%	244.32%	302.78%	539.21%	100.00%	-
P/EPS	99.96	174.55	41.12	52.49	81.28	233.29	17.08	225.10%
YoY %	-42.73%	324.49%	-21.66%	-35.42%	-65.16%	1,265.87%	-	-
Horiz. %	585.25%	1,021.96%	240.75%	307.32%	475.88%	1,365.87%	100.00%	-
EY	1.00	0.57	2.43	1.90	1.23	0.43	5.85	-69.23%
YoY %	75.44%	-76.54%	27.89%	54.47%	186.05%	-92.65%	-	-
Horiz. %	17.09%	9.74%	41.54%	32.48%	21.03%	7.35%	100.00%	-
DY	0.00	1.35	2.16	1.92	2.38	1.74	6.03	-
YoY %	0.00%	-37.50%	12.50%	-19.33%	36.78%	-71.14%	-	-
Horiz. %	0.00%	22.39%	35.82%	31.84%	39.47%	28.86%	100.00%	-
P/NAPS	3.22	3.29	3.52	3.47	2.80	2.67	2.58	15.93%
YoY %	-2.13%	-6.53%	1.44%	23.93%	4.87%	3.49%	-	-
Horiz. %	124.81%	127.52%	136.43%	134.50%	108.53%	103.49%	100.00%	-

	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	CAGR
Price Multiplier on Announcement Date
Date	23/08/24	09/05/24	20/02/24	24/10/23	25/07/23	02/05/23	21/02/23	-
Price	1.12	1.21	1.51	1.40	1.60	1.10	1.10	-
P/RPS	13.11	27.31	7.68	9.45	16.57	22.23	4.09	117.55%
YoY %	-52.00%	255.60%	-18.73%	-42.97%	-25.46%	443.52%	-	-
Horiz. %	320.54%	667.73%	187.78%	231.05%	405.13%	543.52%	100.00%	-
P/EPS	75.64	142.71	38.33	47.11	103.21	223.15	16.20	179.61%
YoY %	-47.00%	272.32%	-18.64%	-54.36%	-53.75%	1,277.47%	-	-
Horiz. %	466.91%	880.93%	236.60%	290.80%	637.10%	1,377.47%	100.00%	-
EY	1.32	0.70	2.61	2.12	0.97	0.45	6.17	-64.26%
YoY %	88.57%	-73.18%	23.11%	118.56%	115.56%	-92.71%	-	-
Horiz. %	21.39%	11.35%	42.30%	34.36%	15.72%	7.29%	100.00%	-
DY	0.00	1.65	2.32	2.14	1.87	1.82	6.36	-
YoY %	0.00%	-28.88%	8.41%	14.44%	2.75%	-71.38%	-	-
Horiz. %	0.00%	25.94%	36.48%	33.65%	29.40%	28.62%	100.00%	-
P/NAPS	2.43	2.69	3.28	3.11	3.56	2.56	2.44	-0.27%
YoY %	-9.67%	-17.99%	5.47%	-12.64%	39.06%	4.92%	-	-
Horiz. %	99.59%	110.25%	134.43%	127.46%	145.90%	104.92%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos