[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Apr-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

31-Mar-2015 [#1]

Profit Trend

QoQ- -73.8%

YoY- 21.61%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	343,656	266,432	177,725	88,695	355,044	265,115	174,041	57.19%
YoY %	28.98%	49.91%	100.38%	-75.02%	33.92%	52.33%	-	-
Horiz. %	197.46%	153.09%	102.12%	50.96%	204.00%	152.33%	100.00%	-
PBT	81,594	63,306	41,135	20,363	76,217	59,656	37,822	66.72%
YoY %	28.89%	53.90%	102.01%	-73.28%	27.76%	57.73%	-	-
Horiz. %	215.73%	167.38%	108.76%	53.84%	201.51%	157.73%	100.00%	-
Tax	-10,280	-7,734	-6,053	-3,214	-11,818	-10,564	-6,424	36.69%
YoY %	-32.92%	-27.77%	-88.33%	72.80%	-11.87%	-64.45%	-	-
Horiz. %	160.02%	120.39%	94.22%	50.03%	183.97%	164.45%	100.00%	-
NP	71,314	55,572	35,082	17,149	64,399	49,092	31,398	72.53%
YoY %	28.33%	58.41%	104.57%	-73.37%	31.18%	56.35%	-	-
Horiz. %	227.13%	176.99%	111.73%	54.62%	205.11%	156.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,262	60,075	35,082	17,149	65,465	49,092	31,398	78.82%
YoY %	25.28%	71.24%	104.57%	-73.80%	33.35%	56.35%	-	-
Horiz. %	239.70%	191.33%	111.73%	54.62%	208.50%	156.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.60%	12.22%	14.71%	15.78%	15.51%	17.71%	16.98%	-
YoY %	3.11%	-16.93%	-6.78%	1.74%	-12.42%	4.30%	-	-
Horiz. %	74.20%	71.97%	86.63%	92.93%	91.34%	104.30%	100.00%	-
Total Cost	272,342	210,860	142,643	71,546	290,645	216,023	142,643	53.72%
YoY %	29.16%	47.82%	99.37%	-75.38%	34.54%	51.44%	-	-
Horiz. %	190.93%	147.82%	100.00%	50.16%	203.76%	151.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	314,829	337,465	300,783	281,131	283,530	297,527	291,552	5.23%
YoY %	-6.71%	12.20%	6.99%	-0.85%	-4.70%	2.05%	-	-
Horiz. %	107.98%	115.75%	103.17%	96.43%	97.25%	102.05%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	68,311	69,925	36,543	36,547	61,759	61,750	30,837	69.68%
YoY %	-2.31%	91.35%	-0.01%	-40.82%	0.01%	100.25%	-	-
Horiz. %	221.52%	226.76%	118.50%	118.52%	200.28%	200.25%	100.00%	-
Div Payout %	90.77%	116.40%	104.17%	213.11%	94.34%	125.79%	98.21%	-
YoY %	-22.02%	11.74%	-51.12%	125.90%	-25.00%	28.08%	-	-
Horiz. %	92.42%	118.52%	106.07%	216.99%	96.06%	128.08%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	314,829	337,465	300,783	281,131	283,530	297,527	291,552	5.23%
YoY %	-6.71%	12.20%	6.99%	-0.85%	-4.70%	2.05%	-	-
Horiz. %	107.98%	115.75%	103.17%	96.43%	97.25%	102.05%	100.00%	-
NOSH	297,008	304,023	281,105	281,131	280,723	280,686	280,339	3.91%
YoY %	-2.31%	8.15%	-0.01%	0.15%	0.01%	0.12%	-	-
Horiz. %	105.95%	108.45%	100.27%	100.28%	100.14%	100.12%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	20.75%	20.86%	19.74%	19.33%	18.14%	18.52%	18.04%	-
YoY %	-0.53%	5.67%	2.12%	6.56%	-2.05%	2.66%	-	-
Horiz. %	115.02%	115.63%	109.42%	107.15%	100.55%	102.66%	100.00%	-
ROE	23.91%	17.80%	11.66%	6.10%	23.09%	16.50%	10.77%	-
YoY %	34.33%	52.66%	91.15%	-73.58%	39.94%	53.20%	-	-
Horiz. %	222.01%	165.27%	108.26%	56.64%	214.39%	153.20%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	115.71	87.64	63.22	31.55	126.47	94.45	62.08	51.28%
YoY %	32.03%	38.63%	100.38%	-75.05%	33.90%	52.14%	-	-
Horiz. %	186.39%	141.17%	101.84%	50.82%	203.72%	152.14%	100.00%	-
EPS	25.34	19.76	12.48	6.10	22.94	17.49	11.20	72.08%
YoY %	28.24%	58.33%	104.59%	-73.41%	31.16%	56.16%	-	-
Horiz. %	226.25%	176.43%	111.43%	54.46%	204.82%	156.16%	100.00%	-
DPS	23.00	23.00	13.00	13.00	22.00	22.00	11.00	63.29%
YoY %	0.00%	76.92%	0.00%	-40.91%	0.00%	100.00%	-	-
Horiz. %	209.09%	209.09%	118.18%	118.18%	200.00%	200.00%	100.00%	-
NAPS	1.06	1.11	1.07	1.00	1.01	1.06	1.04	1.27%
YoY %	-4.50%	3.74%	7.00%	-0.99%	-4.72%	1.92%	-	-
Horiz. %	101.92%	106.73%	102.88%	96.15%	97.12%	101.92%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 281,131
RPS	50.88	39.45	26.31	13.13	52.57	39.25	25.77	57.18%
YoY %	28.97%	49.94%	100.38%	-75.02%	33.94%	52.31%	-	-
Horiz. %	197.44%	153.08%	102.10%	50.95%	204.00%	152.31%	100.00%	-
EPS	11.14	8.89	5.19	2.54	9.69	7.27	4.65	78.75%
YoY %	25.31%	71.29%	104.33%	-73.79%	33.29%	56.34%	-	-
Horiz. %	239.57%	191.18%	111.61%	54.62%	208.39%	156.34%	100.00%	-
DPS	10.11	10.35	5.41	5.41	9.14	9.14	4.57	69.53%
YoY %	-2.32%	91.31%	0.00%	-40.81%	0.00%	100.00%	-	-
Horiz. %	221.23%	226.48%	118.38%	118.38%	200.00%	200.00%	100.00%	-
NAPS	0.4661	0.4997	0.4454	0.4163	0.4198	0.4405	0.4317	5.22%
YoY %	-6.72%	12.19%	6.99%	-0.83%	-4.70%	2.04%	-	-
Horiz. %	107.97%	115.75%	103.17%	96.43%	97.24%	102.04%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	6.50	6.25	5.95	5.26	4.30	4.68	4.23	-
P/RPS	5.62	7.13	9.41	16.67	3.40	4.95	6.81	-11.98%
YoY %	-21.18%	-24.23%	-43.55%	390.29%	-31.31%	-27.31%	-	-
Horiz. %	82.53%	104.70%	138.18%	244.79%	49.93%	72.69%	100.00%	-
P/EPS	25.65	31.63	47.68	86.23	18.44	26.76	37.77	-22.68%
YoY %	-18.91%	-33.66%	-44.71%	367.62%	-31.09%	-29.15%	-	-
Horiz. %	67.91%	83.74%	126.24%	228.30%	48.82%	70.85%	100.00%	-
EY	3.90	3.16	2.10	1.16	5.42	3.74	2.65	29.29%
YoY %	23.42%	50.48%	81.03%	-78.60%	44.92%	41.13%	-	-
Horiz. %	147.17%	119.25%	79.25%	43.77%	204.53%	141.13%	100.00%	-
DY	3.54	3.68	2.18	2.47	5.12	4.70	2.60	22.77%
YoY %	-3.80%	68.81%	-11.74%	-51.76%	8.94%	80.77%	-	-
Horiz. %	136.15%	141.54%	83.85%	95.00%	196.92%	180.77%	100.00%	-
P/NAPS	6.13	5.63	5.56	5.26	4.26	4.42	4.07	31.29%
YoY %	8.88%	1.26%	5.70%	23.47%	-3.62%	8.60%	-	-
Horiz. %	150.61%	138.33%	136.61%	129.24%	104.67%	108.60%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	23/02/16	27/10/15	28/07/15	28/04/15	24/02/15	28/10/14	05/08/14	-
Price	5.53	6.11	6.10	6.09	4.99	4.24	4.65	-
P/RPS	4.78	6.97	9.65	19.30	3.95	4.49	7.49	-25.81%
YoY %	-31.42%	-27.77%	-50.00%	388.61%	-12.03%	-40.05%	-	-
Horiz. %	63.82%	93.06%	128.84%	257.68%	52.74%	59.95%	100.00%	-
P/EPS	21.82	30.92	48.88	99.84	21.40	24.24	41.52	-34.80%
YoY %	-29.43%	-36.74%	-51.04%	366.54%	-11.72%	-41.62%	-	-
Horiz. %	52.55%	74.47%	117.73%	240.46%	51.54%	58.38%	100.00%	-
EY	4.58	3.23	2.05	1.00	4.67	4.13	2.41	53.24%
YoY %	41.80%	57.56%	105.00%	-78.59%	13.08%	71.37%	-	-
Horiz. %	190.04%	134.02%	85.06%	41.49%	193.78%	171.37%	100.00%	-
DY	4.16	3.76	2.13	2.13	4.41	5.19	2.37	45.36%
YoY %	10.64%	76.53%	0.00%	-51.70%	-15.03%	118.99%	-	-
Horiz. %	175.53%	158.65%	89.87%	89.87%	186.08%	218.99%	100.00%	-
P/NAPS	5.22	5.50	5.70	6.09	4.94	4.00	4.47	10.86%
YoY %	-5.09%	-3.51%	-6.40%	23.28%	23.50%	-10.51%	-	-
Horiz. %	116.78%	123.04%	127.52%	136.24%	110.51%	89.49%	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