[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 71.24%

YoY- 22.37%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	116,150	58,741	343,656	266,432	177,725	88,695	355,044	-52.55%
YoY %	97.73%	-82.91%	28.98%	49.91%	100.38%	-75.02%	-	-
Horiz. %	32.71%	16.54%	96.79%	75.04%	50.06%	24.98%	100.00%	-
PBT	14,296	5,719	81,594	63,306	41,135	20,363	76,217	-67.26%
YoY %	149.97%	-92.99%	28.89%	53.90%	102.01%	-73.28%	-	-
Horiz. %	18.76%	7.50%	107.05%	83.06%	53.97%	26.72%	100.00%	-
Tax	-4,095	-2,040	-10,280	-7,734	-6,053	-3,214	-11,818	-50.69%
YoY %	-100.74%	80.16%	-32.92%	-27.77%	-88.33%	72.80%	-	-
Horiz. %	34.65%	17.26%	86.99%	65.44%	51.22%	27.20%	100.00%	-
NP	10,201	3,679	71,314	55,572	35,082	17,149	64,399	-70.75%
YoY %	177.28%	-94.84%	28.33%	58.41%	104.57%	-73.37%	-	-
Horiz. %	15.84%	5.71%	110.74%	86.29%	54.48%	26.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,201	3,679	75,262	60,075	35,082	17,149	65,465	-71.07%
YoY %	177.28%	-95.11%	25.28%	71.24%	104.57%	-73.80%	-	-
Horiz. %	15.58%	5.62%	114.97%	91.77%	53.59%	26.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.64%	35.67%	12.60%	12.22%	14.71%	15.78%	15.51%	-
YoY %	-19.71%	183.10%	3.11%	-16.93%	-6.78%	1.74%	-	-
Horiz. %	184.66%	229.98%	81.24%	78.79%	94.84%	101.74%	100.00%	-
Total Cost	105,949	55,062	272,342	210,860	142,643	71,546	290,645	-49.00%
YoY %	92.42%	-79.78%	29.16%	47.82%	99.37%	-75.38%	-	-
Horiz. %	36.45%	18.94%	93.70%	72.55%	49.08%	24.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,613	275,222	314,829	337,465	300,783	281,131	283,530	0.25%
YoY %	3.41%	-12.58%	-6.71%	12.20%	6.99%	-0.85%	-	-
Horiz. %	100.38%	97.07%	111.04%	119.02%	106.09%	99.15%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	39,451	39,317	68,311	69,925	36,543	36,547	61,759	-25.84%
YoY %	0.34%	-42.44%	-2.31%	91.35%	-0.01%	-40.82%	-	-
Horiz. %	63.88%	63.66%	110.61%	113.22%	59.17%	59.18%	100.00%	-
Div Payout %	386.74%	1,068.70%	90.77%	116.40%	104.17%	213.11%	94.34%	-
YoY %	-63.81%	1,077.37%	-22.02%	11.74%	-51.12%	125.90%	-	-
Horiz. %	409.94%	1,132.82%	96.22%	123.38%	110.42%	225.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	284,613	275,222	314,829	337,465	300,783	281,131	283,530	0.25%
YoY %	3.41%	-12.58%	-6.71%	12.20%	6.99%	-0.85%	-	-
Horiz. %	100.38%	97.07%	111.04%	119.02%	106.09%	99.15%	100.00%	-
NOSH	281,795	280,839	297,008	304,023	281,105	281,131	280,723	0.25%
YoY %	0.34%	-5.44%	-2.31%	8.15%	-0.01%	0.15%	-	-
Horiz. %	100.38%	100.04%	105.80%	108.30%	100.14%	100.15%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	8.78%	6.26%	20.75%	20.86%	19.74%	19.33%	18.14%	-
YoY %	40.26%	-69.83%	-0.53%	5.67%	2.12%	6.56%	-	-
Horiz. %	48.40%	34.51%	114.39%	114.99%	108.82%	106.56%	100.00%	-
ROE	3.58%	1.34%	23.91%	17.80%	11.66%	6.10%	23.09%	-
YoY %	167.16%	-94.40%	34.33%	52.66%	91.15%	-73.58%	-	-
Horiz. %	15.50%	5.80%	103.55%	77.09%	50.50%	26.42%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	41.22	20.92	115.71	87.64	63.22	31.55	126.47	-52.67%
YoY %	97.04%	-81.92%	32.03%	38.63%	100.38%	-75.05%	-	-
Horiz. %	32.59%	16.54%	91.49%	69.30%	49.99%	24.95%	100.00%	-
EPS	3.62	1.31	25.34	19.76	12.48	6.10	22.94	-70.83%
YoY %	176.34%	-94.83%	28.24%	58.33%	104.59%	-73.41%	-	-
Horiz. %	15.78%	5.71%	110.46%	86.14%	54.40%	26.59%	100.00%	-
DPS	14.00	14.00	23.00	23.00	13.00	13.00	22.00	-26.03%
YoY %	0.00%	-39.13%	0.00%	76.92%	0.00%	-40.91%	-	-
Horiz. %	63.64%	63.64%	104.55%	104.55%	59.09%	59.09%	100.00%	-
NAPS	1.01	0.98	1.06	1.11	1.07	1.00	1.01	0.00%
YoY %	3.06%	-7.55%	-4.50%	3.74%	7.00%	-0.99%	-	-
Horiz. %	100.00%	97.03%	104.95%	109.90%	105.94%	99.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 323,736
RPS	17.20	8.70	50.88	39.45	26.31	13.13	52.57	-52.55%
YoY %	97.70%	-82.90%	28.97%	49.94%	100.38%	-75.02%	-	-
Horiz. %	32.72%	16.55%	96.79%	75.04%	50.05%	24.98%	100.00%	-
EPS	1.51	0.54	11.14	8.89	5.19	2.54	9.69	-71.07%
YoY %	179.63%	-95.15%	25.31%	71.29%	104.33%	-73.79%	-	-
Horiz. %	15.58%	5.57%	114.96%	91.74%	53.56%	26.21%	100.00%	-
DPS	5.84	5.82	10.11	10.35	5.41	5.41	9.14	-25.83%
YoY %	0.34%	-42.43%	-2.32%	91.31%	0.00%	-40.81%	-	-
Horiz. %	63.89%	63.68%	110.61%	113.24%	59.19%	59.19%	100.00%	-
NAPS	0.4214	0.4075	0.4661	0.4997	0.4454	0.4163	0.4198	0.25%
YoY %	3.41%	-12.57%	-6.72%	12.19%	6.99%	-0.83%	-	-
Horiz. %	100.38%	97.07%	111.03%	119.03%	106.10%	99.17%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.33	5.41	6.50	6.25	5.95	5.26	4.30	-
P/RPS	8.08	25.87	5.62	7.13	9.41	16.67	3.40	78.17%
YoY %	-68.77%	360.32%	-21.18%	-24.23%	-43.55%	390.29%	-	-
Horiz. %	237.65%	760.88%	165.29%	209.71%	276.76%	490.29%	100.00%	-
P/EPS	91.99	412.98	25.65	31.63	47.68	86.23	18.44	192.24%
YoY %	-77.73%	1,510.06%	-18.91%	-33.66%	-44.71%	367.62%	-	-
Horiz. %	498.86%	2,239.59%	139.10%	171.53%	258.57%	467.62%	100.00%	-
EY	1.09	0.24	3.90	3.16	2.10	1.16	5.42	-65.70%
YoY %	354.17%	-93.85%	23.42%	50.48%	81.03%	-78.60%	-	-
Horiz. %	20.11%	4.43%	71.96%	58.30%	38.75%	21.40%	100.00%	-
DY	4.20	2.59	3.54	3.68	2.18	2.47	5.12	-12.38%
YoY %	62.16%	-26.84%	-3.80%	68.81%	-11.74%	-51.76%	-	-
Horiz. %	82.03%	50.59%	69.14%	71.88%	42.58%	48.24%	100.00%	-
P/NAPS	3.30	5.52	6.13	5.63	5.56	5.26	4.26	-15.66%
YoY %	-40.22%	-9.95%	8.88%	1.26%	5.70%	23.47%	-	-
Horiz. %	77.46%	129.58%	143.90%	132.16%	130.52%	123.47%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/07/16	26/04/16	23/02/16	27/10/15	28/07/15	28/04/15	24/02/15	-
Price	3.27	3.89	5.53	6.11	6.10	6.09	4.99	-
P/RPS	7.93	18.60	4.78	6.97	9.65	19.30	3.95	59.20%
YoY %	-57.37%	289.12%	-31.42%	-27.77%	-50.00%	388.61%	-	-
Horiz. %	200.76%	470.89%	121.01%	176.46%	244.30%	488.61%	100.00%	-
P/EPS	90.33	296.95	21.82	30.92	48.88	99.84	21.40	161.41%
YoY %	-69.58%	1,260.91%	-29.43%	-36.74%	-51.04%	366.54%	-	-
Horiz. %	422.10%	1,387.62%	101.96%	144.49%	228.41%	466.54%	100.00%	-
EY	1.11	0.34	4.58	3.23	2.05	1.00	4.67	-61.66%
YoY %	226.47%	-92.58%	41.80%	57.56%	105.00%	-78.59%	-	-
Horiz. %	23.77%	7.28%	98.07%	69.16%	43.90%	21.41%	100.00%	-
DY	4.28	3.60	4.16	3.76	2.13	2.13	4.41	-1.97%
YoY %	18.89%	-13.46%	10.64%	76.53%	0.00%	-51.70%	-	-
Horiz. %	97.05%	81.63%	94.33%	85.26%	48.30%	48.30%	100.00%	-
P/NAPS	3.24	3.97	5.22	5.50	5.70	6.09	4.94	-24.53%
YoY %	-18.39%	-23.95%	-5.09%	-3.51%	-6.40%	23.28%	-	-
Horiz. %	65.59%	80.36%	105.67%	111.34%	115.38%	123.28%	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