Highlights

[GTRONIC] QoQ Quarter Result on 2012-12-31 [#4]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 26-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     -21.02%    YoY -     123.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 79,694 85,760 77,475 85,329 78,114 69,423 56,794 25.31%
  QoQ % -7.07% 10.69% -9.20% 9.24% 12.52% 22.24% -
  Horiz. % 140.32% 151.00% 136.41% 150.24% 137.54% 122.24% 100.00%
PBT 18,645 16,521 12,342 10,894 17,957 12,097 7,395 85.14%
  QoQ % 12.86% 33.86% 13.29% -39.33% 48.44% 63.58% -
  Horiz. % 252.13% 223.41% 166.90% 147.32% 242.83% 163.58% 100.00%
Tax -3,459 -2,383 -2,147 330 -3,745 -2,383 -1,199 102.52%
  QoQ % -45.15% -10.99% -750.61% 108.81% -57.15% -98.75% -
  Horiz. % 288.49% 198.75% 179.07% -27.52% 312.34% 198.75% 100.00%
NP 15,186 14,138 10,195 11,224 14,212 9,714 6,196 81.68%
  QoQ % 7.41% 38.68% -9.17% -21.02% 46.30% 56.78% -
  Horiz. % 245.09% 228.18% 164.54% 181.15% 229.37% 156.78% 100.00%
NP to SH 15,186 14,138 10,195 11,224 14,212 9,714 6,196 81.68%
  QoQ % 7.41% 38.68% -9.17% -21.02% 46.30% 56.78% -
  Horiz. % 245.09% 228.18% 164.54% 181.15% 229.37% 156.78% 100.00%
Tax Rate 18.55 % 14.42 % 17.40 % -3.03 % 20.86 % 19.70 % 16.21 % 9.40%
  QoQ % 28.64% -17.13% 674.26% -114.53% 5.89% 21.53% -
  Horiz. % 114.44% 88.96% 107.34% -18.69% 128.69% 121.53% 100.00%
Total Cost 64,508 71,622 67,280 74,105 63,902 59,709 50,598 17.56%
  QoQ % -9.93% 6.45% -9.21% 15.97% 7.02% 18.01% -
  Horiz. % 127.49% 141.55% 132.97% 146.46% 126.29% 118.01% 100.00%
Net Worth 283,876 274,524 259,658 259,015 266,474 257,608 246,767 9.78%
  QoQ % 3.41% 5.73% 0.25% -2.80% 3.44% 4.39% -
  Horiz. % 115.04% 111.25% 105.22% 104.96% 107.99% 104.39% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 24,804 - 13,666 21,584 - - 5,364 177.29%
  QoQ % 0.00% 0.00% -36.69% 0.00% 0.00% 0.00% -
  Horiz. % 462.39% 0.00% 254.75% 402.36% 0.00% 0.00% 100.00%
Div Payout % 163.34 % - % 134.05 % 192.31 % - % - % 86.58 % 52.62%
  QoQ % 0.00% 0.00% -30.29% 0.00% 0.00% 0.00% -
  Horiz. % 188.66% 0.00% 154.83% 222.12% 0.00% 0.00% 100.00%
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 283,876 274,524 259,658 259,015 266,474 257,608 246,767 9.78%
  QoQ % 3.41% 5.73% 0.25% -2.80% 3.44% 4.39% -
  Horiz. % 115.04% 111.25% 105.22% 104.96% 107.99% 104.39% 100.00%
NOSH 275,607 274,524 273,324 269,807 269,166 268,342 268,225 1.82%
  QoQ % 0.39% 0.44% 1.30% 0.24% 0.31% 0.04% -
  Horiz. % 102.75% 102.35% 101.90% 100.59% 100.35% 100.04% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 19.06 % 16.49 % 13.16 % 13.15 % 18.19 % 13.99 % 10.91 % 45.01%
  QoQ % 15.59% 25.30% 0.08% -27.71% 30.02% 28.23% -
  Horiz. % 174.70% 151.15% 120.62% 120.53% 166.73% 128.23% 100.00%
ROE 5.35 % 5.15 % 3.93 % 4.33 % 5.33 % 3.77 % 2.51 % 65.55%
  QoQ % 3.88% 31.04% -9.24% -18.76% 41.38% 50.20% -
  Horiz. % 213.15% 205.18% 156.57% 172.51% 212.35% 150.20% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.92 31.24 28.35 31.63 29.02 25.87 21.17 23.09%
  QoQ % -7.43% 10.19% -10.37% 8.99% 12.18% 22.20% -
  Horiz. % 136.61% 147.57% 133.92% 149.41% 137.08% 122.20% 100.00%
EPS 5.51 5.15 3.73 4.16 5.28 3.62 2.31 78.43%
  QoQ % 6.99% 38.07% -10.34% -21.21% 45.86% 56.71% -
  Horiz. % 238.53% 222.94% 161.47% 180.09% 228.57% 156.71% 100.00%
DPS 9.00 0.00 5.00 8.00 0.00 0.00 2.00 172.32%
  QoQ % 0.00% 0.00% -37.50% 0.00% 0.00% 0.00% -
  Horiz. % 450.00% 0.00% 250.00% 400.00% 0.00% 0.00% 100.00%
NAPS 1.0300 1.0000 0.9500 0.9600 0.9900 0.9600 0.9200 7.81%
  QoQ % 3.00% 5.26% -1.04% -3.03% 3.13% 4.35% -
  Horiz. % 111.96% 108.70% 103.26% 104.35% 107.61% 104.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 11.90 12.81 11.57 12.75 11.67 10.37 8.48 25.32%
  QoQ % -7.10% 10.72% -9.25% 9.25% 12.54% 22.29% -
  Horiz. % 140.33% 151.06% 136.44% 150.35% 137.62% 122.29% 100.00%
EPS 2.27 2.11 1.52 1.68 2.12 1.45 0.93 81.19%
  QoQ % 7.58% 38.82% -9.52% -20.75% 46.21% 55.91% -
  Horiz. % 244.09% 226.88% 163.44% 180.65% 227.96% 155.91% 100.00%
DPS 3.71 0.00 2.04 3.22 0.00 0.00 0.80 177.83%
  QoQ % 0.00% 0.00% -36.65% 0.00% 0.00% 0.00% -
  Horiz. % 463.75% 0.00% 255.00% 402.50% 0.00% 0.00% 100.00%
NAPS 0.4240 0.4101 0.3879 0.3869 0.3981 0.3848 0.3686 9.77%
  QoQ % 3.39% 5.72% 0.26% -2.81% 3.46% 4.40% -
  Horiz. % 115.03% 111.26% 105.24% 104.96% 108.00% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.9100 2.1700 1.7600 1.4300 1.4700 1.1900 1.1100 -
P/RPS 10.06 6.95 6.21 4.52 5.07 4.60 5.24 54.41%
  QoQ % 44.75% 11.92% 37.39% -10.85% 10.22% -12.21% -
  Horiz. % 191.98% 132.63% 118.51% 86.26% 96.76% 87.79% 100.00%
P/EPS 52.81 42.14 47.18 34.38 27.84 32.87 48.05 6.49%
  QoQ % 25.32% -10.68% 37.23% 23.49% -15.30% -31.59% -
  Horiz. % 109.91% 87.70% 98.19% 71.55% 57.94% 68.41% 100.00%
EY 1.89 2.37 2.12 2.91 3.59 3.04 2.08 -6.18%
  QoQ % -20.25% 11.79% -27.15% -18.94% 18.09% 46.15% -
  Horiz. % 90.87% 113.94% 101.92% 139.90% 172.60% 146.15% 100.00%
DY 3.09 0.00 2.84 5.59 0.00 0.00 1.80 43.32%
  QoQ % 0.00% 0.00% -49.19% 0.00% 0.00% 0.00% -
  Horiz. % 171.67% 0.00% 157.78% 310.56% 0.00% 0.00% 100.00%
P/NAPS 2.83 2.17 1.85 1.49 1.48 1.24 1.21 76.11%
  QoQ % 30.41% 17.30% 24.16% 0.68% 19.35% 2.48% -
  Horiz. % 233.88% 179.34% 152.89% 123.14% 122.31% 102.48% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 24/04/12 -
Price 3.1400 2.6000 1.8200 1.7400 1.5000 1.3900 1.1700 -
P/RPS 10.86 8.32 6.42 5.50 5.17 5.37 5.53 56.76%
  QoQ % 30.53% 29.60% 16.73% 6.38% -3.72% -2.89% -
  Horiz. % 196.38% 150.45% 116.09% 99.46% 93.49% 97.11% 100.00%
P/EPS 56.99 50.49 48.79 41.83 28.41 38.40 50.65 8.17%
  QoQ % 12.87% 3.48% 16.64% 47.24% -26.02% -24.19% -
  Horiz. % 112.52% 99.68% 96.33% 82.59% 56.09% 75.81% 100.00%
EY 1.75 1.98 2.05 2.39 3.52 2.60 1.97 -7.58%
  QoQ % -11.62% -3.41% -14.23% -32.10% 35.38% 31.98% -
  Horiz. % 88.83% 100.51% 104.06% 121.32% 178.68% 131.98% 100.00%
DY 2.87 0.00 2.75 4.60 0.00 0.00 1.71 41.18%
  QoQ % 0.00% 0.00% -40.22% 0.00% 0.00% 0.00% -
  Horiz. % 167.84% 0.00% 160.82% 269.01% 0.00% 0.00% 100.00%
P/NAPS 3.05 2.60 1.92 1.81 1.52 1.45 1.27 79.24%
  QoQ % 17.31% 35.42% 6.08% 19.08% 4.83% 14.17% -
  Horiz. % 240.16% 204.72% 151.18% 142.52% 119.69% 114.17% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

423  313  503  953 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CAREPLS 1.35+0.24 
 EDUSPEC 0.030.00 
 XOX 0.075+0.01 
 KGROUP 0.0750.00 
 AT 0.06+0.01 
 SANICHI 0.10+0.005 
 HLT 0.56+0.035 
 VELESTO 0.16+0.005 
 HLT-WA 0.35+0.015 
 KNM 0.21+0.005 

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