Highlights

[GTRONIC] QoQ Quarter Result on 2015-12-31 [#4]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -35.56%    YoY -     -0.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 52,462 57,409 58,741 77,224 88,707 89,030 88,695 -29.47%
  QoQ % -8.62% -2.27% -23.93% -12.94% -0.36% 0.38% -
  Horiz. % 59.15% 64.73% 66.23% 87.07% 100.01% 100.38% 100.00%
PBT 10,439 8,577 5,719 18,288 22,171 20,772 20,363 -35.87%
  QoQ % 21.71% 49.97% -68.73% -17.51% 6.74% 2.01% -
  Horiz. % 51.26% 42.12% 28.09% 89.81% 108.88% 102.01% 100.00%
Tax -1,286 -2,055 -2,040 -2,546 -1,681 -2,839 -3,214 -45.61%
  QoQ % 37.42% -0.74% 19.87% -51.46% 40.79% 11.67% -
  Horiz. % 40.01% 63.94% 63.47% 79.22% 52.30% 88.33% 100.00%
NP 9,153 6,522 3,679 15,742 20,490 17,933 17,149 -34.13%
  QoQ % 40.34% 77.28% -76.63% -23.17% 14.26% 4.57% -
  Horiz. % 53.37% 38.03% 21.45% 91.80% 119.48% 104.57% 100.00%
NP to SH 9,153 6,522 3,679 15,187 23,568 17,933 17,149 -34.13%
  QoQ % 40.34% 77.28% -75.78% -35.56% 31.42% 4.57% -
  Horiz. % 53.37% 38.03% 21.45% 88.56% 137.43% 104.57% 100.00%
Tax Rate 12.32 % 23.96 % 35.67 % 13.92 % 7.58 % 13.67 % 15.78 % -15.17%
  QoQ % -48.58% -32.83% 156.25% 83.64% -44.55% -13.37% -
  Horiz. % 78.07% 151.84% 226.05% 88.21% 48.04% 86.63% 100.00%
Total Cost 43,309 50,887 55,062 61,482 68,217 71,097 71,546 -28.38%
  QoQ % -14.89% -7.58% -10.44% -9.87% -4.05% -0.63% -
  Horiz. % 60.53% 71.12% 76.96% 85.93% 95.35% 99.37% 100.00%
Net Worth 281,630 285,161 275,222 287,982 359,347 300,757 281,131 0.12%
  QoQ % -1.24% 3.61% -4.43% -19.86% 19.48% 6.98% -
  Horiz. % 100.18% 101.43% 97.90% 102.44% 127.82% 106.98% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 25,346 - 39,317 - - - 36,547 -21.60%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.35% 0.00% 107.58% 0.00% 0.00% 0.00% 100.00%
Div Payout % 276.92 % - % 1,068.70 % - % - % - % 213.11 % 19.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.94% 0.00% 501.48% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 281,630 285,161 275,222 287,982 359,347 300,757 281,131 0.12%
  QoQ % -1.24% 3.61% -4.43% -19.86% 19.48% 6.98% -
  Horiz. % 100.18% 101.43% 97.90% 102.44% 127.82% 106.98% 100.00%
NOSH 281,630 282,337 280,839 271,681 323,736 281,081 281,131 0.12%
  QoQ % -0.25% 0.53% 3.37% -16.08% 15.18% -0.02% -
  Horiz. % 100.18% 100.43% 99.90% 96.64% 115.15% 99.98% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 17.45 % 11.36 % 6.26 % 20.38 % 23.10 % 20.14 % 19.33 % -6.58%
  QoQ % 53.61% 81.47% -69.28% -11.77% 14.70% 4.19% -
  Horiz. % 90.27% 58.77% 32.38% 105.43% 119.50% 104.19% 100.00%
ROE 3.25 % 2.29 % 1.34 % 5.27 % 6.56 % 5.96 % 6.10 % -34.20%
  QoQ % 41.92% 70.90% -74.57% -19.66% 10.07% -2.30% -
  Horiz. % 53.28% 37.54% 21.97% 86.39% 107.54% 97.70% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 18.63 20.33 20.92 28.42 27.40 31.67 31.55 -29.55%
  QoQ % -8.36% -2.82% -26.39% 3.72% -13.48% 0.38% -
  Horiz. % 59.05% 64.44% 66.31% 90.08% 86.85% 100.38% 100.00%
EPS 3.25 2.31 1.31 5.59 7.28 6.38 6.10 -34.20%
  QoQ % 40.69% 76.34% -76.57% -23.21% 14.11% 4.59% -
  Horiz. % 53.28% 37.87% 21.48% 91.64% 119.34% 104.59% 100.00%
DPS 9.00 0.00 14.00 0.00 0.00 0.00 13.00 -21.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.23% 0.00% 107.69% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0000 1.0100 0.9800 1.0600 1.1100 1.0700 1.0000 -
  QoQ % -0.99% 3.06% -7.55% -4.50% 3.74% 7.00% -
  Horiz. % 100.00% 101.00% 98.00% 106.00% 111.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 7.84 8.58 8.77 11.54 13.25 13.30 13.25 -29.45%
  QoQ % -8.62% -2.17% -24.00% -12.91% -0.38% 0.38% -
  Horiz. % 59.17% 64.75% 66.19% 87.09% 100.00% 100.38% 100.00%
EPS 1.37 0.97 0.55 2.27 3.52 2.68 2.56 -34.01%
  QoQ % 41.24% 76.36% -75.77% -35.51% 31.34% 4.69% -
  Horiz. % 53.52% 37.89% 21.48% 88.67% 137.50% 104.69% 100.00%
DPS 3.79 0.00 5.87 0.00 0.00 0.00 5.46 -21.55%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.41% 0.00% 107.51% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4207 0.4260 0.4111 0.4302 0.5368 0.4493 0.4199 0.13%
  QoQ % -1.24% 3.62% -4.44% -19.86% 19.47% 7.00% -
  Horiz. % 100.19% 101.45% 97.90% 102.45% 127.84% 107.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 3.6500 3.3300 5.4100 6.5000 6.2500 5.9500 5.2600 -
P/RPS 19.59 16.38 25.87 22.87 22.81 18.79 16.67 11.33%
  QoQ % 19.60% -36.68% 13.12% 0.26% 21.39% 12.72% -
  Horiz. % 117.52% 98.26% 155.19% 137.19% 136.83% 112.72% 100.00%
P/EPS 112.31 144.16 412.98 116.28 85.85 93.26 86.23 19.21%
  QoQ % -22.09% -65.09% 255.16% 35.45% -7.95% 8.15% -
  Horiz. % 130.24% 167.18% 478.93% 134.85% 99.56% 108.15% 100.00%
EY 0.89 0.69 0.24 0.86 1.16 1.07 1.16 -16.15%
  QoQ % 28.99% 187.50% -72.09% -25.86% 8.41% -7.76% -
  Horiz. % 76.72% 59.48% 20.69% 74.14% 100.00% 92.24% 100.00%
DY 2.47 0.00 2.59 0.00 0.00 0.00 2.47 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 104.86% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.65 3.30 5.52 6.13 5.63 5.56 5.26 -21.57%
  QoQ % 10.61% -40.22% -9.95% 8.88% 1.26% 5.70% -
  Horiz. % 69.39% 62.74% 104.94% 116.54% 107.03% 105.70% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/10/16 26/07/16 26/04/16 23/02/16 27/10/15 28/07/15 28/04/15 -
Price 3.5600 3.2700 3.8900 5.5300 6.1100 6.1000 6.0900 -
P/RPS 19.11 16.08 18.60 19.46 22.30 19.26 19.30 -0.66%
  QoQ % 18.84% -13.55% -4.42% -12.74% 15.78% -0.21% -
  Horiz. % 99.02% 83.32% 96.37% 100.83% 115.54% 99.79% 100.00%
P/EPS 109.54 141.56 296.95 98.93 83.93 95.61 99.84 6.36%
  QoQ % -22.62% -52.33% 200.16% 17.87% -12.22% -4.24% -
  Horiz. % 109.72% 141.79% 297.43% 99.09% 84.06% 95.76% 100.00%
EY 0.91 0.71 0.34 1.01 1.19 1.05 1.00 -6.08%
  QoQ % 28.17% 108.82% -66.34% -15.13% 13.33% 5.00% -
  Horiz. % 91.00% 71.00% 34.00% 101.00% 119.00% 105.00% 100.00%
DY 2.53 0.00 3.60 0.00 0.00 0.00 2.13 12.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.78% 0.00% 169.01% 0.00% 0.00% 0.00% 100.00%
P/NAPS 3.56 3.24 3.97 5.22 5.50 5.70 6.09 -30.02%
  QoQ % 9.88% -18.39% -23.95% -5.09% -3.51% -6.40% -
  Horiz. % 58.46% 53.20% 65.19% 85.71% 90.31% 93.60% 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