[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
25-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 89.73%
YoY- -67.78%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 112,754 49,832 215,346 168,612 116,150 58,741 343,656 -52.46%
PBT 14,655 6,188 33,448 24,735 14,296 5,719 81,594 -68.19%
Tax -2,926 -1,521 -7,727 -5,381 -4,095 -2,040 -10,280 -56.76%
NP 11,729 4,667 25,721 19,354 10,201 3,679 71,314 -70.01%
-
NP to SH 11,729 4,667 25,721 19,354 10,201 3,679 75,262 -71.07%
-
Tax Rate 19.97% 24.58% 23.10% 21.75% 28.64% 35.67% 12.60% -
Total Cost 101,025 45,165 189,625 149,258 105,949 55,062 272,342 -48.40%
-
Net Worth 268,495 257,392 264,816 281,717 284,613 275,222 314,829 -10.07%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 28,262 14,142 64,795 64,795 39,451 39,317 68,311 -44.50%
Div Payout % 240.96% 303.03% 251.92% 334.79% 386.74% 1,068.70% 90.77% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 268,495 257,392 264,816 281,717 284,613 275,222 314,829 -10.07%
NOSH 282,626 282,848 281,719 281,717 281,795 280,839 297,008 -3.25%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 10.40% 9.37% 11.94% 11.48% 8.78% 6.26% 20.75% -
ROE 4.37% 1.81% 9.71% 6.87% 3.58% 1.34% 23.91% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 39.90 17.62 76.44 59.85 41.22 20.92 115.71 -50.85%
EPS 4.15 1.65 9.13 6.87 3.62 1.31 25.34 -70.09%
DPS 10.00 5.00 23.00 23.00 14.00 14.00 23.00 -42.63%
NAPS 0.95 0.91 0.94 1.00 1.01 0.98 1.06 -7.04%
Adjusted Per Share Value based on latest NOSH - 281,630
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.69 7.38 31.88 24.97 17.20 8.70 50.88 -52.46%
EPS 1.74 0.69 3.81 2.87 1.51 0.54 11.14 -71.02%
DPS 4.18 2.09 9.59 9.59 5.84 5.82 10.11 -44.53%
NAPS 0.3975 0.3811 0.3921 0.4171 0.4214 0.4075 0.4661 -10.07%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.09 5.16 3.48 3.65 3.33 5.41 6.50 -
P/RPS 15.27 29.29 4.55 6.10 8.08 25.87 5.62 94.83%
P/EPS 146.75 312.73 38.12 53.13 91.99 412.98 25.65 220.22%
EY 0.68 0.32 2.62 1.88 1.09 0.24 3.90 -68.82%
DY 1.64 0.97 6.61 6.30 4.20 2.59 3.54 -40.15%
P/NAPS 6.41 5.67 3.70 3.65 3.30 5.52 6.13 3.02%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/07/17 25/04/17 23/02/17 25/10/16 26/07/16 26/04/16 23/02/16 -
Price 6.17 5.25 4.40 3.56 3.27 3.89 5.53 -
P/RPS 15.47 29.80 5.76 5.95 7.93 18.60 4.78 118.95%
P/EPS 148.67 318.18 48.19 51.82 90.33 296.95 21.82 259.82%
EY 0.67 0.31 2.07 1.93 1.11 0.34 4.58 -72.26%
DY 1.62 0.95 5.23 6.46 4.28 3.60 4.16 -46.70%
P/NAPS 6.49 5.77 4.68 3.56 3.24 3.97 5.22 15.63%

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