[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.32%
YoY- 15.15%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 206,043 157,462 101,798 55,395 227,523 164,374 98,832 62.97%
PBT 55,472 37,515 20,365 12,941 51,996 34,860 16,727 121.89%
Tax -2,523 -2,458 -1,577 -404 -1,192 -915 -816 111.79%
NP 52,949 35,057 18,788 12,537 50,804 33,945 15,911 122.41%
-
NP to SH 52,949 35,057 18,788 12,537 50,804 33,945 15,911 122.41%
-
Tax Rate 4.55% 6.55% 7.74% 3.12% 2.29% 2.62% 4.88% -
Total Cost 153,094 122,405 83,010 42,858 176,719 130,429 82,921 50.32%
-
Net Worth 301,250 301,250 294,555 287,861 294,555 294,555 294,555 1.50%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 50,208 33,472 33,472 20,083 50,208 33,472 33,472 30.94%
Div Payout % 94.82% 95.48% 178.16% 160.19% 98.83% 98.61% 210.37% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 301,250 301,250 294,555 287,861 294,555 294,555 294,555 1.50%
NOSH 669,444 669,444 669,444 669,444 669,444 669,444 669,444 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.70% 22.26% 18.46% 22.63% 22.33% 20.65% 16.10% -
ROE 17.58% 11.64% 6.38% 4.36% 17.25% 11.52% 5.40% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.78 23.52 15.21 8.27 33.99 24.55 14.76 63.00%
EPS 7.91 5.24 2.81 1.87 7.59 5.07 2.38 122.21%
DPS 7.50 5.00 5.00 3.00 7.50 5.00 5.00 30.94%
NAPS 0.45 0.45 0.44 0.43 0.44 0.44 0.44 1.50%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.51 23.31 15.07 8.20 33.69 24.34 14.63 63.01%
EPS 7.84 5.19 2.78 1.86 7.52 5.03 2.36 122.15%
DPS 7.43 4.96 4.96 2.97 7.43 4.96 4.96 30.82%
NAPS 0.446 0.446 0.4361 0.4262 0.4361 0.4361 0.4361 1.50%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.66 2.06 2.30 2.75 2.70 2.65 2.14 -
P/RPS 5.39 8.76 15.13 33.23 7.94 10.79 14.50 -48.20%
P/EPS 20.99 39.34 81.95 146.84 35.58 52.26 90.04 -62.02%
EY 4.76 2.54 1.22 0.68 2.81 1.91 1.11 163.25%
DY 4.52 2.43 2.17 1.09 2.78 1.89 2.34 54.91%
P/NAPS 3.69 4.58 5.23 6.40 6.14 6.02 4.86 -16.73%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 26/10/21 27/07/21 27/04/21 24/02/21 27/10/20 28/07/20 -
Price 1.35 2.15 2.27 2.47 3.04 2.92 2.37 -
P/RPS 4.39 9.14 14.93 29.85 8.94 11.89 16.05 -57.76%
P/EPS 17.07 41.06 80.88 131.89 40.06 57.59 99.72 -69.07%
EY 5.86 2.44 1.24 0.76 2.50 1.74 1.00 223.99%
DY 5.56 2.33 2.20 1.21 2.47 1.71 2.11 90.44%
P/NAPS 3.00 4.78 5.16 5.74 6.91 6.64 5.39 -32.26%

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