Highlights

[GTRONIC] QoQ Quarter Result on 2013-06-30 [#2]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 30-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     38.68%    YoY -     45.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 83,422 78,494 79,694 85,760 77,475 85,329 78,114 4.48%
  QoQ % 6.28% -1.51% -7.07% 10.69% -9.20% 9.24% -
  Horiz. % 106.80% 100.49% 102.02% 109.79% 99.18% 109.24% 100.00%
PBT 17,046 15,035 18,645 16,521 12,342 10,894 17,957 -3.41%
  QoQ % 13.38% -19.36% 12.86% 33.86% 13.29% -39.33% -
  Horiz. % 94.93% 83.73% 103.83% 92.00% 68.73% 60.67% 100.00%
Tax -2,944 -1,938 -3,459 -2,383 -2,147 330 -3,745 -14.84%
  QoQ % -51.91% 43.97% -45.15% -10.99% -750.61% 108.81% -
  Horiz. % 78.61% 51.75% 92.36% 63.63% 57.33% -8.81% 100.00%
NP 14,102 13,097 15,186 14,138 10,195 11,224 14,212 -0.52%
  QoQ % 7.67% -13.76% 7.41% 38.68% -9.17% -21.02% -
  Horiz. % 99.23% 92.15% 106.85% 99.48% 71.74% 78.98% 100.00%
NP to SH 14,102 13,097 15,186 14,138 10,195 11,224 14,212 -0.52%
  QoQ % 7.67% -13.76% 7.41% 38.68% -9.17% -21.02% -
  Horiz. % 99.23% 92.15% 106.85% 99.48% 71.74% 78.98% 100.00%
Tax Rate 17.27 % 12.89 % 18.55 % 14.42 % 17.40 % -3.03 % 20.86 % -11.84%
  QoQ % 33.98% -30.51% 28.64% -17.13% 674.26% -114.53% -
  Horiz. % 82.79% 61.79% 88.93% 69.13% 83.41% -14.53% 100.00%
Total Cost 69,320 65,397 64,508 71,622 67,280 74,105 63,902 5.58%
  QoQ % 6.00% 1.38% -9.93% 6.45% -9.21% 15.97% -
  Horiz. % 108.48% 102.34% 100.95% 112.08% 105.29% 115.97% 100.00%
Net Worth 271,407 274,123 283,876 274,524 259,658 259,015 266,474 1.23%
  QoQ % -0.99% -3.44% 3.41% 5.73% 0.25% -2.80% -
  Horiz. % 101.85% 102.87% 106.53% 103.02% 97.44% 97.20% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 30,778 - 24,804 - 13,666 21,584 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% -36.69% 0.00% -
  Horiz. % 142.59% 0.00% 114.92% 0.00% 63.31% 100.00% -
Div Payout % 218.25 % - % 163.34 % - % 134.05 % 192.31 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -30.29% 0.00% -
  Horiz. % 113.49% 0.00% 84.94% 0.00% 69.71% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 271,407 274,123 283,876 274,524 259,658 259,015 266,474 1.23%
  QoQ % -0.99% -3.44% 3.41% 5.73% 0.25% -2.80% -
  Horiz. % 101.85% 102.87% 106.53% 103.02% 97.44% 97.20% 100.00%
NOSH 279,801 276,892 275,607 274,524 273,324 269,807 269,166 2.62%
  QoQ % 1.05% 0.47% 0.39% 0.44% 1.30% 0.24% -
  Horiz. % 103.95% 102.87% 102.39% 101.99% 101.54% 100.24% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 16.90 % 16.69 % 19.06 % 16.49 % 13.16 % 13.15 % 18.19 % -4.79%
  QoQ % 1.26% -12.43% 15.59% 25.30% 0.08% -27.71% -
  Horiz. % 92.91% 91.75% 104.78% 90.65% 72.35% 72.29% 100.00%
ROE 5.20 % 4.78 % 5.35 % 5.15 % 3.93 % 4.33 % 5.33 % -1.63%
  QoQ % 8.79% -10.65% 3.88% 31.04% -9.24% -18.76% -
  Horiz. % 97.56% 89.68% 100.38% 96.62% 73.73% 81.24% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 29.81 28.35 28.92 31.24 28.35 31.63 29.02 1.81%
  QoQ % 5.15% -1.97% -7.43% 10.19% -10.37% 8.99% -
  Horiz. % 102.72% 97.69% 99.66% 107.65% 97.69% 108.99% 100.00%
EPS 5.04 4.73 5.51 5.15 3.73 4.16 5.28 -3.06%
  QoQ % 6.55% -14.16% 6.99% 38.07% -10.34% -21.21% -
  Horiz. % 95.45% 89.58% 104.36% 97.54% 70.64% 78.79% 100.00%
DPS 11.00 0.00 9.00 0.00 5.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -37.50% 0.00% -
  Horiz. % 137.50% 0.00% 112.50% 0.00% 62.50% 100.00% -
NAPS 0.9700 0.9900 1.0300 1.0000 0.9500 0.9600 0.9900 -1.35%
  QoQ % -2.02% -3.88% 3.00% 5.26% -1.04% -3.03% -
  Horiz. % 97.98% 100.00% 104.04% 101.01% 95.96% 96.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.46 11.73 11.90 12.81 11.57 12.75 11.67 4.47%
  QoQ % 6.22% -1.43% -7.10% 10.72% -9.25% 9.25% -
  Horiz. % 106.77% 100.51% 101.97% 109.77% 99.14% 109.25% 100.00%
EPS 2.11 1.96 2.27 2.11 1.52 1.68 2.12 -0.32%
  QoQ % 7.65% -13.66% 7.58% 38.82% -9.52% -20.75% -
  Horiz. % 99.53% 92.45% 107.08% 99.53% 71.70% 79.25% 100.00%
DPS 4.60 0.00 3.71 0.00 2.04 3.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -36.65% 0.00% -
  Horiz. % 142.86% 0.00% 115.22% 0.00% 63.35% 100.00% -
NAPS 0.4054 0.4095 0.4240 0.4101 0.3879 0.3869 0.3981 1.22%
  QoQ % -1.00% -3.42% 3.39% 5.72% 0.26% -2.81% -
  Horiz. % 101.83% 102.86% 106.51% 103.01% 97.44% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.4400 3.1700 2.9100 2.1700 1.7600 1.4300 1.4700 -
P/RPS 11.54 11.18 10.06 6.95 6.21 4.52 5.07 73.12%
  QoQ % 3.22% 11.13% 44.75% 11.92% 37.39% -10.85% -
  Horiz. % 227.61% 220.51% 198.42% 137.08% 122.49% 89.15% 100.00%
P/EPS 68.25 67.02 52.81 42.14 47.18 34.38 27.84 81.91%
  QoQ % 1.84% 26.91% 25.32% -10.68% 37.23% 23.49% -
  Horiz. % 245.15% 240.73% 189.69% 151.36% 169.47% 123.49% 100.00%
EY 1.47 1.49 1.89 2.37 2.12 2.91 3.59 -44.89%
  QoQ % -1.34% -21.16% -20.25% 11.79% -27.15% -18.94% -
  Horiz. % 40.95% 41.50% 52.65% 66.02% 59.05% 81.06% 100.00%
DY 3.20 0.00 3.09 0.00 2.84 5.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -49.19% 0.00% -
  Horiz. % 57.25% 0.00% 55.28% 0.00% 50.81% 100.00% -
P/NAPS 3.55 3.20 2.83 2.17 1.85 1.49 1.48 79.28%
  QoQ % 10.94% 13.07% 30.41% 17.30% 24.16% 0.68% -
  Horiz. % 239.86% 216.22% 191.22% 146.62% 125.00% 100.68% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 25/02/14 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 -
Price 3.5800 3.2600 3.1400 2.6000 1.8200 1.7400 1.5000 -
P/RPS 12.01 11.50 10.86 8.32 6.42 5.50 5.17 75.49%
  QoQ % 4.43% 5.89% 30.53% 29.60% 16.73% 6.38% -
  Horiz. % 232.30% 222.44% 210.06% 160.93% 124.18% 106.38% 100.00%
P/EPS 71.03 68.92 56.99 50.49 48.79 41.83 28.41 84.31%
  QoQ % 3.06% 20.93% 12.87% 3.48% 16.64% 47.24% -
  Horiz. % 250.02% 242.59% 200.60% 177.72% 171.74% 147.24% 100.00%
EY 1.41 1.45 1.75 1.98 2.05 2.39 3.52 -45.69%
  QoQ % -2.76% -17.14% -11.62% -3.41% -14.23% -32.10% -
  Horiz. % 40.06% 41.19% 49.72% 56.25% 58.24% 67.90% 100.00%
DY 3.07 0.00 2.87 0.00 2.75 4.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -40.22% 0.00% -
  Horiz. % 66.74% 0.00% 62.39% 0.00% 59.78% 100.00% -
P/NAPS 3.69 3.29 3.05 2.60 1.92 1.81 1.52 80.73%
  QoQ % 12.16% 7.87% 17.31% 35.42% 6.08% 19.08% -
  Horiz. % 242.76% 216.45% 200.66% 171.05% 126.32% 119.08% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers