[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Announcement Date
26-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -95.11%
YoY- -78.55%
Quarter Report
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 215,346 168,612 116,150 58,741 343,656 266,432 177,725 13.58%
PBT 33,448 24,735 14,296 5,719 81,594 63,306 41,135 -12.82%
Tax -7,727 -5,381 -4,095 -2,040 -10,280 -7,734 -6,053 17.59%
NP 25,721 19,354 10,201 3,679 71,314 55,572 35,082 -18.61%
-
NP to SH 25,721 19,354 10,201 3,679 75,262 60,075 35,082 -18.61%
-
Tax Rate 23.10% 21.75% 28.64% 35.67% 12.60% 12.22% 14.71% -
Total Cost 189,625 149,258 105,949 55,062 272,342 210,860 142,643 20.79%
-
Net Worth 264,816 281,717 284,613 275,222 314,829 337,465 300,783 -8.10%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 64,795 64,795 39,451 39,317 68,311 69,925 36,543 46.24%
Div Payout % 251.92% 334.79% 386.74% 1,068.70% 90.77% 116.40% 104.17% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 264,816 281,717 284,613 275,222 314,829 337,465 300,783 -8.10%
NOSH 281,719 281,717 281,795 280,839 297,008 304,023 281,105 0.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.94% 11.48% 8.78% 6.26% 20.75% 20.86% 19.74% -
ROE 9.71% 6.87% 3.58% 1.34% 23.91% 17.80% 11.66% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 76.44 59.85 41.22 20.92 115.71 87.64 63.22 13.42%
EPS 9.13 6.87 3.62 1.31 25.34 19.76 12.48 -18.73%
DPS 23.00 23.00 14.00 14.00 23.00 23.00 13.00 46.02%
NAPS 0.94 1.00 1.01 0.98 1.06 1.11 1.07 -8.23%
Adjusted Per Share Value based on latest NOSH - 280,839
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.88 24.97 17.20 8.70 50.88 39.45 26.31 13.59%
EPS 3.81 2.87 1.51 0.54 11.14 8.89 5.19 -18.54%
DPS 9.59 9.59 5.84 5.82 10.11 10.35 5.41 46.21%
NAPS 0.3921 0.4171 0.4214 0.4075 0.4661 0.4997 0.4454 -8.11%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.48 3.65 3.33 5.41 6.50 6.25 5.95 -
P/RPS 4.55 6.10 8.08 25.87 5.62 7.13 9.41 -38.25%
P/EPS 38.12 53.13 91.99 412.98 25.65 31.63 47.68 -13.80%
EY 2.62 1.88 1.09 0.24 3.90 3.16 2.10 15.81%
DY 6.61 6.30 4.20 2.59 3.54 3.68 2.18 108.78%
P/NAPS 3.70 3.65 3.30 5.52 6.13 5.63 5.56 -23.68%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 25/10/16 26/07/16 26/04/16 23/02/16 27/10/15 28/07/15 -
Price 4.40 3.56 3.27 3.89 5.53 6.11 6.10 -
P/RPS 5.76 5.95 7.93 18.60 4.78 6.97 9.65 -28.99%
P/EPS 48.19 51.82 90.33 296.95 21.82 30.92 48.88 -0.93%
EY 2.07 1.93 1.11 0.34 4.58 3.23 2.05 0.64%
DY 5.23 6.46 4.28 3.60 4.16 3.76 2.13 81.50%
P/NAPS 4.68 3.56 3.24 3.97 5.22 5.50 5.70 -12.26%

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