[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

29-Oct-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Sep-2013 [#3]

Profit Trend

QoQ- 62.41%

YoY- 31.2%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	174,041	83,422	321,423	242,929	163,235	77,475	290,007	-28.91%
YoY %	108.63%	-74.05%	32.31%	48.82%	110.69%	-73.29%	-	-
Horiz. %	60.01%	28.77%	110.83%	83.77%	56.29%	26.71%	100.00%	-
PBT	37,822	17,046	62,543	47,508	28,863	12,342	48,343	-15.13%
YoY %	121.88%	-72.75%	31.65%	64.60%	133.86%	-74.47%	-	-
Horiz. %	78.24%	35.26%	129.37%	98.27%	59.70%	25.53%	100.00%	-
Tax	-6,424	-2,944	-9,927	-7,989	-4,530	-2,147	-6,998	-5.56%
YoY %	-118.21%	70.34%	-24.26%	-76.36%	-110.99%	69.32%	-	-
Horiz. %	91.80%	42.07%	141.85%	114.16%	64.73%	30.68%	100.00%	-
NP	31,398	14,102	52,616	39,519	24,333	10,195	41,345	-16.80%
YoY %	122.65%	-73.20%	33.14%	62.41%	138.68%	-75.34%	-	-
Horiz. %	75.94%	34.11%	127.26%	95.58%	58.85%	24.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,398	14,102	52,616	39,519	24,333	10,195	41,345	-16.80%
YoY %	122.65%	-73.20%	33.14%	62.41%	138.68%	-75.34%	-	-
Horiz. %	75.94%	34.11%	127.26%	95.58%	58.85%	24.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.98%	17.27%	15.87%	16.82%	15.69%	17.40%	14.48%	-
YoY %	-1.68%	8.82%	-5.65%	7.20%	-9.83%	20.17%	-	-
Horiz. %	117.27%	119.27%	109.60%	116.16%	108.36%	120.17%	100.00%	-
Total Cost	142,643	69,320	268,807	203,410	138,902	67,280	248,662	-31.03%
YoY %	105.77%	-74.21%	32.15%	46.44%	106.45%	-72.94%	-	-
Horiz. %	57.36%	27.88%	108.10%	81.80%	55.86%	27.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,552	271,407	273,868	284,051	274,638	259,658	259,250	8.16%
YoY %	7.42%	-0.90%	-3.58%	3.43%	5.77%	0.16%	-	-
Horiz. %	112.46%	104.69%	105.64%	109.57%	105.94%	100.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	30,837	30,778	38,728	46,882	13,731	13,666	45,908	-23.35%
YoY %	0.19%	-20.53%	-17.39%	241.43%	0.48%	-70.23%	-	-
Horiz. %	67.17%	67.04%	84.36%	102.12%	29.91%	29.77%	100.00%	-
Div Payout %	98.21%	218.25%	73.61%	118.63%	56.43%	134.05%	111.04%	-
YoY %	-55.00%	196.50%	-37.95%	110.23%	-57.90%	20.72%	-	-
Horiz. %	88.45%	196.55%	66.29%	106.84%	50.82%	120.72%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	291,552	271,407	273,868	284,051	274,638	259,658	259,250	8.16%
YoY %	7.42%	-0.90%	-3.58%	3.43%	5.77%	0.16%	-	-
Horiz. %	112.46%	104.69%	105.64%	109.57%	105.94%	100.16%	100.00%	-
NOSH	280,339	279,801	276,635	275,778	274,638	273,324	270,052	2.53%
YoY %	0.19%	1.14%	0.31%	0.42%	0.48%	1.21%	-	-
Horiz. %	103.81%	103.61%	102.44%	102.12%	101.70%	101.21%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	18.04%	16.90%	16.37%	16.27%	14.91%	13.16%	14.26%	-
YoY %	6.75%	3.24%	0.61%	9.12%	13.30%	-7.71%	-	-
Horiz. %	126.51%	118.51%	114.80%	114.10%	104.56%	92.29%	100.00%	-
ROE	10.77%	5.20%	19.21%	13.91%	8.86%	3.93%	15.95%	-
YoY %	107.12%	-72.93%	38.10%	57.00%	125.45%	-75.36%	-	-
Horiz. %	67.52%	32.60%	120.44%	87.21%	55.55%	24.64%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	62.08	29.81	116.19	88.09	59.44	28.35	107.39	-30.67%
YoY %	108.25%	-74.34%	31.90%	48.20%	109.66%	-73.60%	-	-
Horiz. %	57.81%	27.76%	108.19%	82.03%	55.35%	26.40%	100.00%	-
EPS	11.20	5.04	19.02	14.33	8.86	3.73	15.31	-18.85%
YoY %	122.22%	-73.50%	32.73%	61.74%	137.53%	-75.64%	-	-
Horiz. %	73.15%	32.92%	124.23%	93.60%	57.87%	24.36%	100.00%	-
DPS	11.00	11.00	14.00	17.00	5.00	5.00	17.00	-25.24%
YoY %	0.00%	-21.43%	-17.65%	240.00%	0.00%	-70.59%	-	-
Horiz. %	64.71%	64.71%	82.35%	100.00%	29.41%	29.41%	100.00%	-
NAPS	1.04	0.97	0.99	1.03	1.00	0.95	0.96	5.49%
YoY %	7.22%	-2.02%	-3.88%	3.00%	5.26%	-1.04%	-	-
Horiz. %	108.33%	101.04%	103.12%	107.29%	104.17%	98.96%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 275,607
RPS	25.77	12.35	47.59	35.97	24.17	11.47	42.94	-28.91%
YoY %	108.66%	-74.05%	32.30%	48.82%	110.72%	-73.29%	-	-
Horiz. %	60.01%	28.76%	110.83%	83.77%	56.29%	26.71%	100.00%	-
EPS	4.65	2.09	7.79	5.85	3.60	1.51	6.12	-16.77%
YoY %	122.49%	-73.17%	33.16%	62.50%	138.41%	-75.33%	-	-
Horiz. %	75.98%	34.15%	127.29%	95.59%	58.82%	24.67%	100.00%	-
DPS	4.57	4.56	5.73	6.94	2.03	2.02	6.80	-23.33%
YoY %	0.22%	-20.42%	-17.44%	241.87%	0.50%	-70.29%	-	-
Horiz. %	67.21%	67.06%	84.26%	102.06%	29.85%	29.71%	100.00%	-
NAPS	0.4317	0.4019	0.4055	0.4206	0.4066	0.3845	0.3839	8.16%
YoY %	7.41%	-0.89%	-3.59%	3.44%	5.75%	0.16%	-	-
Horiz. %	112.45%	104.69%	105.63%	109.56%	105.91%	100.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	4.23	3.44	3.17	2.91	2.17	1.76	1.43	-
P/RPS	6.81	11.54	2.73	3.30	3.65	6.21	1.33	197.96%
YoY %	-40.99%	322.71%	-17.27%	-9.59%	-41.22%	366.92%	-	-
Horiz. %	512.03%	867.67%	205.26%	248.12%	274.44%	466.92%	100.00%	-
P/EPS	37.77	68.25	16.67	20.31	24.49	47.18	9.34	154.47%
YoY %	-44.66%	309.42%	-17.92%	-17.07%	-48.09%	405.14%	-	-
Horiz. %	404.39%	730.73%	178.48%	217.45%	262.21%	505.14%	100.00%	-
EY	2.65	1.47	6.00	4.92	4.08	2.12	10.71	-60.68%
YoY %	80.27%	-75.50%	21.95%	20.59%	92.45%	-80.21%	-	-
Horiz. %	24.74%	13.73%	56.02%	45.94%	38.10%	19.79%	100.00%	-
DY	2.60	3.20	4.42	5.84	2.30	2.84	11.89	-63.80%
YoY %	-18.75%	-27.60%	-24.32%	153.91%	-19.01%	-76.11%	-	-
Horiz. %	21.87%	26.91%	37.17%	49.12%	19.34%	23.89%	100.00%	-
P/NAPS	4.07	3.55	3.20	2.83	2.17	1.85	1.49	95.76%
YoY %	14.65%	10.94%	13.07%	30.41%	17.30%	24.16%	-	-
Horiz. %	273.15%	238.26%	214.77%	189.93%	145.64%	124.16%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	05/08/14	29/04/14	25/02/14	29/10/13	30/07/13	30/04/13	26/02/13	-
Price	4.65	3.58	3.26	3.14	2.60	1.82	1.74	-
P/RPS	7.49	12.01	2.81	3.56	4.37	6.42	1.62	178.31%
YoY %	-37.64%	327.40%	-21.07%	-18.54%	-31.93%	296.30%	-	-
Horiz. %	462.35%	741.36%	173.46%	219.75%	269.75%	396.30%	100.00%	-
P/EPS	41.52	71.03	17.14	21.91	29.35	48.79	11.37	137.69%
YoY %	-41.55%	314.41%	-21.77%	-25.35%	-39.84%	329.11%	-	-
Horiz. %	365.17%	624.71%	150.75%	192.70%	258.14%	429.11%	100.00%	-
EY	2.41	1.41	5.83	4.56	3.41	2.05	8.80	-57.92%
YoY %	70.92%	-75.81%	27.85%	33.72%	66.34%	-76.70%	-	-
Horiz. %	27.39%	16.02%	66.25%	51.82%	38.75%	23.30%	100.00%	-
DY	2.37	3.07	4.29	5.41	1.92	2.75	9.77	-61.20%
YoY %	-22.80%	-28.44%	-20.70%	181.77%	-30.18%	-71.85%	-	-
Horiz. %	24.26%	31.42%	43.91%	55.37%	19.65%	28.15%	100.00%	-
P/NAPS	4.47	3.69	3.29	3.05	2.60	1.92	1.81	83.00%
YoY %	21.14%	12.16%	7.87%	17.31%	35.42%	6.08%	-	-
Horiz. %	246.96%	203.87%	181.77%	168.51%	143.65%	106.08%	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