[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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 174,041 83,422 321,423 242,929 163,235 77,475 290,007 -28.91%
PBT 37,822 17,046 62,543 47,508 28,863 12,342 48,343 -15.13%
Tax -6,424 -2,944 -9,927 -7,989 -4,530 -2,147 -6,998 -5.56%
NP 31,398 14,102 52,616 39,519 24,333 10,195 41,345 -16.80%
-
NP to SH 31,398 14,102 52,616 39,519 24,333 10,195 41,345 -16.80%
-
Tax Rate 16.98% 17.27% 15.87% 16.82% 15.69% 17.40% 14.48% -
Total Cost 142,643 69,320 268,807 203,410 138,902 67,280 248,662 -31.03%
-
Net Worth 291,552 271,407 273,868 284,051 274,638 259,658 259,250 8.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 30,837 30,778 38,728 46,882 13,731 13,666 45,908 -23.35%
Div Payout % 98.21% 218.25% 73.61% 118.63% 56.43% 134.05% 111.04% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 291,552 271,407 273,868 284,051 274,638 259,658 259,250 8.16%
NOSH 280,339 279,801 276,635 275,778 274,638 273,324 270,052 2.53%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.04% 16.90% 16.37% 16.27% 14.91% 13.16% 14.26% -
ROE 10.77% 5.20% 19.21% 13.91% 8.86% 3.93% 15.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 62.08 29.81 116.19 88.09 59.44 28.35 107.39 -30.67%
EPS 11.20 5.04 19.02 14.33 8.86 3.73 15.31 -18.85%
DPS 11.00 11.00 14.00 17.00 5.00 5.00 17.00 -25.24%
NAPS 1.04 0.97 0.99 1.03 1.00 0.95 0.96 5.49%
Adjusted Per Share Value based on latest NOSH - 275,607
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 25.77 12.35 47.59 35.97 24.17 11.47 42.94 -28.91%
EPS 4.65 2.09 7.79 5.85 3.60 1.51 6.12 -16.77%
DPS 4.57 4.56 5.73 6.94 2.03 2.02 6.80 -23.33%
NAPS 0.4317 0.4019 0.4055 0.4206 0.4066 0.3845 0.3839 8.16%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
P/EPS 37.77 68.25 16.67 20.31 24.49 47.18 9.34 154.47%
EY 2.65 1.47 6.00 4.92 4.08 2.12 10.71 -60.68%
DY 2.60 3.20 4.42 5.84 2.30 2.84 11.89 -63.80%
P/NAPS 4.07 3.55 3.20 2.83 2.17 1.85 1.49 95.76%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
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%
P/EPS 41.52 71.03 17.14 21.91 29.35 48.79 11.37 137.69%
EY 2.41 1.41 5.83 4.56 3.41 2.05 8.80 -57.92%
DY 2.37 3.07 4.29 5.41 1.92 2.75 9.77 -61.20%
P/NAPS 4.47 3.69 3.29 3.05 2.60 1.92 1.81 83.00%

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
Post a Comment