Highlights

[GTRONIC] QoQ Quarter Result on 2014-03-31 [#1]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     7.67%    YoY -     38.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 89,929 91,074 90,619 83,422 78,494 79,694 85,760 3.21%
  QoQ % -1.26% 0.50% 8.63% 6.28% -1.51% -7.07% -
  Horiz. % 104.86% 106.20% 105.67% 97.27% 91.53% 92.93% 100.00%
PBT 16,560 21,834 20,776 17,046 15,035 18,645 16,521 0.16%
  QoQ % -24.15% 5.09% 21.88% 13.38% -19.36% 12.86% -
  Horiz. % 100.24% 132.16% 125.76% 103.18% 91.01% 112.86% 100.00%
Tax -1,254 -4,140 -3,480 -2,944 -1,938 -3,459 -2,383 -34.74%
  QoQ % 69.71% -18.97% -18.21% -51.91% 43.97% -45.15% -
  Horiz. % 52.62% 173.73% 146.03% 123.54% 81.33% 145.15% 100.00%
NP 15,306 17,694 17,296 14,102 13,097 15,186 14,138 5.42%
  QoQ % -13.50% 2.30% 22.65% 7.67% -13.76% 7.41% -
  Horiz. % 108.26% 125.15% 122.34% 99.75% 92.64% 107.41% 100.00%
NP to SH 15,306 17,694 17,296 14,102 13,097 15,186 14,138 5.42%
  QoQ % -13.50% 2.30% 22.65% 7.67% -13.76% 7.41% -
  Horiz. % 108.26% 125.15% 122.34% 99.75% 92.64% 107.41% 100.00%
Tax Rate 7.57 % 18.96 % 16.75 % 17.27 % 12.89 % 18.55 % 14.42 % -34.85%
  QoQ % -60.07% 13.19% -3.01% 33.98% -30.51% 28.64% -
  Horiz. % 52.50% 131.48% 116.16% 119.76% 89.39% 128.64% 100.00%
Total Cost 74,623 73,380 73,323 69,320 65,397 64,508 71,622 2.77%
  QoQ % 1.69% 0.08% 5.77% 6.00% 1.38% -9.93% -
  Horiz. % 104.19% 102.45% 102.37% 96.79% 91.31% 90.07% 100.00%
Net Worth 283,652 297,236 291,537 271,407 274,123 283,876 274,524 2.20%
  QoQ % -4.57% 1.96% 7.42% -0.99% -3.44% 3.41% -
  Horiz. % 103.33% 108.27% 106.20% 98.86% 99.85% 103.41% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 30,845 - 30,778 - 24,804 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.35% 0.00% 124.08% 0.00% 100.00% -
Div Payout % - % 174.33 % - % 218.25 % - % 163.34 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.73% 0.00% 133.62% 0.00% 100.00% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 283,652 297,236 291,537 271,407 274,123 283,876 274,524 2.20%
  QoQ % -4.57% 1.96% 7.42% -0.99% -3.44% 3.41% -
  Horiz. % 103.33% 108.27% 106.20% 98.86% 99.85% 103.41% 100.00%
NOSH 280,844 280,412 280,324 279,801 276,892 275,607 274,524 1.52%
  QoQ % 0.15% 0.03% 0.19% 1.05% 0.47% 0.39% -
  Horiz. % 102.30% 102.14% 102.11% 101.92% 100.86% 100.39% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.02 % 19.43 % 19.09 % 16.90 % 16.69 % 19.06 % 16.49 % 2.13%
  QoQ % -12.40% 1.78% 12.96% 1.26% -12.43% 15.59% -
  Horiz. % 103.21% 117.83% 115.77% 102.49% 101.21% 115.59% 100.00%
ROE 5.40 % 5.95 % 5.93 % 5.20 % 4.78 % 5.35 % 5.15 % 3.20%
  QoQ % -9.24% 0.34% 14.04% 8.79% -10.65% 3.88% -
  Horiz. % 104.85% 115.53% 115.15% 100.97% 92.82% 103.88% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.02 32.48 32.33 29.81 28.35 28.92 31.24 1.65%
  QoQ % -1.42% 0.46% 8.45% 5.15% -1.97% -7.43% -
  Horiz. % 102.50% 103.97% 103.49% 95.42% 90.75% 92.57% 100.00%
EPS 5.45 6.31 6.17 5.04 4.73 5.51 5.15 3.84%
  QoQ % -13.63% 2.27% 22.42% 6.55% -14.16% 6.99% -
  Horiz. % 105.83% 122.52% 119.81% 97.86% 91.84% 106.99% 100.00%
DPS 0.00 11.00 0.00 11.00 0.00 9.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.22% 0.00% 122.22% 0.00% 100.00% -
NAPS 1.0100 1.0600 1.0400 0.9700 0.9900 1.0300 1.0000 0.66%
  QoQ % -4.72% 1.92% 7.22% -2.02% -3.88% 3.00% -
  Horiz. % 101.00% 106.00% 104.00% 97.00% 99.00% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.43 13.60 13.54 12.46 11.73 11.90 12.81 3.19%
  QoQ % -1.25% 0.44% 8.67% 6.22% -1.43% -7.10% -
  Horiz. % 104.84% 106.17% 105.70% 97.27% 91.57% 92.90% 100.00%
EPS 2.29 2.64 2.58 2.11 1.96 2.27 2.11 5.59%
  QoQ % -13.26% 2.33% 22.27% 7.65% -13.66% 7.58% -
  Horiz. % 108.53% 125.12% 122.27% 100.00% 92.89% 107.58% 100.00%
DPS 0.00 4.61 0.00 4.60 0.00 3.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.26% 0.00% 123.99% 0.00% 100.00% -
NAPS 0.4237 0.4440 0.4355 0.4054 0.4095 0.4240 0.4101 2.19%
  QoQ % -4.57% 1.95% 7.42% -1.00% -3.42% 3.39% -
  Horiz. % 103.32% 108.27% 106.19% 98.85% 99.85% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.3000 4.6800 4.2300 3.4400 3.1700 2.9100 2.1700 -
P/RPS 13.43 14.41 13.09 11.54 11.18 10.06 6.95 54.96%
  QoQ % -6.80% 10.08% 13.43% 3.22% 11.13% 44.75% -
  Horiz. % 193.24% 207.34% 188.35% 166.04% 160.86% 144.75% 100.00%
P/EPS 78.90 74.17 68.56 68.25 67.02 52.81 42.14 51.74%
  QoQ % 6.38% 8.18% 0.45% 1.84% 26.91% 25.32% -
  Horiz. % 187.23% 176.01% 162.70% 161.96% 159.04% 125.32% 100.00%
EY 1.27 1.35 1.46 1.47 1.49 1.89 2.37 -33.95%
  QoQ % -5.93% -7.53% -0.68% -1.34% -21.16% -20.25% -
  Horiz. % 53.59% 56.96% 61.60% 62.03% 62.87% 79.75% 100.00%
DY 0.00 2.35 0.00 3.20 0.00 3.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.05% 0.00% 103.56% 0.00% 100.00% -
P/NAPS 4.26 4.42 4.07 3.55 3.20 2.83 2.17 56.59%
  QoQ % -3.62% 8.60% 14.65% 10.94% 13.07% 30.41% -
  Horiz. % 196.31% 203.69% 187.56% 163.59% 147.47% 130.41% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/10/14 05/08/14 29/04/14 25/02/14 29/10/13 30/07/13 -
Price 4.9900 4.2400 4.6500 3.5800 3.2600 3.1400 2.6000 -
P/RPS 15.58 13.05 14.38 12.01 11.50 10.86 8.32 51.75%
  QoQ % 19.39% -9.25% 19.73% 4.43% 5.89% 30.53% -
  Horiz. % 187.26% 156.85% 172.84% 144.35% 138.22% 130.53% 100.00%
P/EPS 91.56 67.19 75.36 71.03 68.92 56.99 50.49 48.55%
  QoQ % 36.27% -10.84% 6.10% 3.06% 20.93% 12.87% -
  Horiz. % 181.34% 133.08% 149.26% 140.68% 136.50% 112.87% 100.00%
EY 1.09 1.49 1.33 1.41 1.45 1.75 1.98 -32.76%
  QoQ % -26.85% 12.03% -5.67% -2.76% -17.14% -11.62% -
  Horiz. % 55.05% 75.25% 67.17% 71.21% 73.23% 88.38% 100.00%
DY 0.00 2.59 0.00 3.07 0.00 2.87 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.24% 0.00% 106.97% 0.00% 100.00% -
P/NAPS 4.94 4.00 4.47 3.69 3.29 3.05 2.60 53.22%
  QoQ % 23.50% -10.51% 21.14% 12.16% 7.87% 17.31% -
  Horiz. % 190.00% 153.85% 171.92% 141.92% 126.54% 117.31% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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