[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -76.79%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 290,007 204,222 126,107 56,794 265,019 207,084 136,365 64.99%
PBT 48,343 37,450 19,493 7,395 30,249 24,550 15,920 108.99%
Tax -6,998 -7,328 -3,583 -1,199 -3,556 -2,878 -1,981 131.06%
NP 41,345 30,122 15,910 6,196 26,693 21,672 13,939 105.76%
-
NP to SH 41,345 30,122 15,910 6,196 26,693 21,672 13,939 105.76%
-
Tax Rate 14.48% 19.57% 18.38% 16.21% 11.76% 11.72% 12.44% -
Total Cost 248,662 174,100 110,197 50,598 238,326 185,412 122,426 60.03%
-
Net Worth 259,250 266,733 257,999 246,767 244,841 252,618 249,574 2.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 45,908 24,248 5,374 5,364 23,951 18,613 5,310 318.49%
Div Payout % 111.04% 80.50% 33.78% 86.58% 89.73% 85.89% 38.10% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 259,250 266,733 257,999 246,767 244,841 252,618 249,574 2.55%
NOSH 270,052 269,427 268,749 268,225 266,131 265,914 265,504 1.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.26% 14.75% 12.62% 10.91% 10.07% 10.47% 10.22% -
ROE 15.95% 11.29% 6.17% 2.51% 10.90% 8.58% 5.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 107.39 75.80 46.92 21.17 99.58 77.88 51.36 63.15%
EPS 15.31 11.18 5.92 2.31 10.03 8.15 5.25 103.45%
DPS 17.00 9.00 2.00 2.00 9.00 7.00 2.00 313.80%
NAPS 0.96 0.99 0.96 0.92 0.92 0.95 0.94 1.40%
Adjusted Per Share Value based on latest NOSH - 268,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 42.94 30.24 18.67 8.41 39.24 30.66 20.19 65.00%
EPS 6.12 4.46 2.36 0.92 3.95 3.21 2.06 105.97%
DPS 6.80 3.59 0.80 0.79 3.55 2.76 0.79 317.27%
NAPS 0.3839 0.3949 0.382 0.3654 0.3625 0.374 0.3695 2.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.43 1.47 1.19 1.11 0.84 0.93 1.01 -
P/RPS 1.33 1.94 2.54 5.24 0.84 1.19 1.97 -22.94%
P/EPS 9.34 13.15 20.10 48.05 8.37 11.41 19.24 -38.09%
EY 10.71 7.61 4.97 2.08 11.94 8.76 5.20 61.52%
DY 11.89 6.12 1.68 1.80 10.71 7.53 1.98 228.58%
P/NAPS 1.49 1.48 1.24 1.21 0.91 0.98 1.07 24.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/10/12 24/07/12 24/04/12 22/02/12 25/10/11 26/07/11 -
Price 1.74 1.50 1.39 1.17 0.96 0.90 1.00 -
P/RPS 1.62 1.98 2.96 5.53 0.96 1.16 1.95 -11.57%
P/EPS 11.37 13.42 23.48 50.65 9.57 11.04 19.05 -29.00%
EY 8.80 7.45 4.26 1.97 10.45 9.06 5.25 40.88%
DY 9.77 6.00 1.44 1.71 9.38 7.78 2.00 186.52%
P/NAPS 1.81 1.52 1.45 1.27 1.04 0.95 1.06 42.63%

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