Highlights

[GTRONIC] QoQ Quarter Result on 2011-03-31 [#1]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 26-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -12.42%    YoY -     4.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 57,935 70,719 69,280 67,085 73,450 76,383 69,113 -11.07%
  QoQ % -18.08% 2.08% 3.27% -8.67% -3.84% 10.52% -
  Horiz. % 83.83% 102.32% 100.24% 97.07% 106.28% 110.52% 100.00%
PBT 5,699 8,630 8,441 7,479 11,319 10,540 8,561 -23.70%
  QoQ % -33.96% 2.24% 12.86% -33.93% 7.39% 23.12% -
  Horiz. % 66.57% 100.81% 98.60% 87.36% 132.22% 123.12% 100.00%
Tax -678 -897 -927 -1,054 -3,983 -1,886 -974 -21.40%
  QoQ % 24.41% 3.24% 12.05% 73.54% -111.19% -93.63% -
  Horiz. % 69.61% 92.09% 95.17% 108.21% 408.93% 193.63% 100.00%
NP 5,021 7,733 7,514 6,425 7,336 8,654 7,587 -24.00%
  QoQ % -35.07% 2.91% 16.95% -12.42% -15.23% 14.06% -
  Horiz. % 66.18% 101.92% 99.04% 84.68% 96.69% 114.06% 100.00%
NP to SH 5,021 7,733 7,514 6,425 7,336 8,654 7,587 -24.00%
  QoQ % -35.07% 2.91% 16.95% -12.42% -15.23% 14.06% -
  Horiz. % 66.18% 101.92% 99.04% 84.68% 96.69% 114.06% 100.00%
Tax Rate 11.90 % 10.39 % 10.98 % 14.09 % 35.19 % 17.89 % 11.38 % 3.02%
  QoQ % 14.53% -5.37% -22.07% -59.96% 96.70% 57.21% -
  Horiz. % 104.57% 91.30% 96.49% 123.81% 309.23% 157.21% 100.00%
Total Cost 52,914 62,986 61,766 60,660 66,114 67,729 61,526 -9.54%
  QoQ % -15.99% 1.98% 1.82% -8.25% -2.38% 10.08% -
  Horiz. % 86.00% 102.37% 100.39% 98.59% 107.46% 110.08% 100.00%
Net Worth 244,408 252,451 249,581 246,911 260,063 238,183 229,989 4.13%
  QoQ % -3.19% 1.15% 1.08% -5.06% 9.19% 3.56% -
  Horiz. % 106.27% 109.77% 108.52% 107.36% 113.08% 103.56% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,313 13,286 - 5,309 5,715 9,659 - -
  QoQ % -60.01% 0.00% 0.00% -7.10% -40.83% 0.00% -
  Horiz. % 55.00% 137.55% 0.00% 54.97% 59.17% 100.00% -
Div Payout % 105.82 % 171.82 % - % 82.64 % 77.91 % 111.62 % - % -
  QoQ % -38.41% 0.00% 0.00% 6.07% -30.20% 0.00% -
  Horiz. % 94.80% 153.93% 0.00% 74.04% 69.80% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 244,408 252,451 249,581 246,911 260,063 238,183 229,989 4.13%
  QoQ % -3.19% 1.15% 1.08% -5.06% 9.19% 3.56% -
  Horiz. % 106.27% 109.77% 108.52% 107.36% 113.08% 103.56% 100.00%
NOSH 265,661 265,738 265,512 265,495 285,783 264,648 264,355 0.33%
  QoQ % -0.03% 0.09% 0.01% -7.10% 7.99% 0.11% -
  Horiz. % 100.49% 100.52% 100.44% 100.43% 108.11% 100.11% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.67 % 10.93 % 10.85 % 9.58 % 9.99 % 11.33 % 10.98 % -14.53%
  QoQ % -20.68% 0.74% 13.26% -4.10% -11.83% 3.19% -
  Horiz. % 78.96% 99.54% 98.82% 87.25% 90.98% 103.19% 100.00%
ROE 2.05 % 3.06 % 3.01 % 2.60 % 2.82 % 3.63 % 3.30 % -27.13%
  QoQ % -33.01% 1.66% 15.77% -7.80% -22.31% 10.00% -
  Horiz. % 62.12% 92.73% 91.21% 78.79% 85.45% 110.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.81 26.61 26.09 25.27 25.70 28.86 26.14 -11.34%
  QoQ % -18.04% 1.99% 3.24% -1.67% -10.95% 10.41% -
  Horiz. % 83.44% 101.80% 99.81% 96.67% 98.32% 110.41% 100.00%
EPS 1.89 2.91 2.83 2.42 2.77 3.27 2.87 -24.25%
  QoQ % -35.05% 2.83% 16.94% -12.64% -15.29% 13.94% -
  Horiz. % 65.85% 101.39% 98.61% 84.32% 96.52% 113.94% 100.00%
DPS 2.00 5.00 0.00 2.00 2.00 3.65 0.00 -
  QoQ % -60.00% 0.00% 0.00% 0.00% -45.21% 0.00% -
  Horiz. % 54.79% 136.99% 0.00% 54.79% 54.79% 100.00% -
NAPS 0.9200 0.9500 0.9400 0.9300 0.9100 0.9000 0.8700 3.79%
  QoQ % -3.16% 1.06% 1.08% 2.20% 1.11% 3.45% -
  Horiz. % 105.75% 109.20% 108.05% 106.90% 104.60% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.65 10.56 10.35 10.02 10.97 11.41 10.32 -11.07%
  QoQ % -18.09% 2.03% 3.29% -8.66% -3.86% 10.56% -
  Horiz. % 83.82% 102.33% 100.29% 97.09% 106.30% 110.56% 100.00%
EPS 0.75 1.16 1.12 0.96 1.10 1.29 1.13 -23.85%
  QoQ % -35.34% 3.57% 16.67% -12.73% -14.73% 14.16% -
  Horiz. % 66.37% 102.65% 99.12% 84.96% 97.35% 114.16% 100.00%
DPS 0.79 1.98 0.00 0.79 0.85 1.44 0.00 -
  QoQ % -60.10% 0.00% 0.00% -7.06% -40.97% 0.00% -
  Horiz. % 54.86% 137.50% 0.00% 54.86% 59.03% 100.00% -
NAPS 0.3651 0.3771 0.3728 0.3688 0.3885 0.3558 0.3436 4.12%
  QoQ % -3.18% 1.15% 1.08% -5.07% 9.19% 3.55% -
  Horiz. % 106.26% 109.75% 108.50% 107.33% 113.07% 103.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.8400 0.9300 1.0100 1.0900 1.1600 1.1200 1.4600 -
P/RPS 3.85 3.49 3.87 4.31 4.51 3.88 5.58 -21.87%
  QoQ % 10.32% -9.82% -10.21% -4.43% 16.24% -30.47% -
  Horiz. % 69.00% 62.54% 69.35% 77.24% 80.82% 69.53% 100.00%
P/EPS 44.44 31.96 35.69 45.04 45.19 34.25 50.87 -8.59%
  QoQ % 39.05% -10.45% -20.76% -0.33% 31.94% -32.67% -
  Horiz. % 87.36% 62.83% 70.16% 88.54% 88.83% 67.33% 100.00%
EY 2.25 3.13 2.80 2.22 2.21 2.92 1.97 9.24%
  QoQ % -28.12% 11.79% 26.13% 0.45% -24.32% 48.22% -
  Horiz. % 114.21% 158.88% 142.13% 112.69% 112.18% 148.22% 100.00%
DY 2.38 5.38 0.00 1.83 1.72 3.26 0.00 -
  QoQ % -55.76% 0.00% 0.00% 6.40% -47.24% 0.00% -
  Horiz. % 73.01% 165.03% 0.00% 56.13% 52.76% 100.00% -
P/NAPS 0.91 0.98 1.07 1.17 1.27 1.24 1.68 -33.48%
  QoQ % -7.14% -8.41% -8.55% -7.87% 2.42% -26.19% -
  Horiz. % 54.17% 58.33% 63.69% 69.64% 75.60% 73.81% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 25/10/11 26/07/11 26/04/11 23/02/11 26/10/10 27/07/10 -
Price 0.9600 0.9000 1.0000 1.1400 1.1300 1.1800 1.4600 -
P/RPS 4.40 3.38 3.83 4.51 4.40 4.09 5.58 -14.61%
  QoQ % 30.18% -11.75% -15.08% 2.50% 7.58% -26.70% -
  Horiz. % 78.85% 60.57% 68.64% 80.82% 78.85% 73.30% 100.00%
P/EPS 50.79 30.93 35.34 47.11 44.02 36.09 50.87 -0.10%
  QoQ % 64.21% -12.48% -24.98% 7.02% 21.97% -29.05% -
  Horiz. % 99.84% 60.80% 69.47% 92.61% 86.53% 70.95% 100.00%
EY 1.97 3.23 2.83 2.12 2.27 2.77 1.97 -
  QoQ % -39.01% 14.13% 33.49% -6.61% -18.05% 40.61% -
  Horiz. % 100.00% 163.96% 143.65% 107.61% 115.23% 140.61% 100.00%
DY 2.08 5.56 0.00 1.75 1.77 3.09 0.00 -
  QoQ % -62.59% 0.00% 0.00% -1.13% -42.72% 0.00% -
  Horiz. % 67.31% 179.94% 0.00% 56.63% 57.28% 100.00% -
P/NAPS 1.04 0.95 1.06 1.23 1.24 1.31 1.68 -27.30%
  QoQ % 9.47% -10.38% -13.82% -0.81% -5.34% -22.02% -
  Horiz. % 61.90% 56.55% 63.10% 73.21% 73.81% 77.98% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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