Highlights

[GTRONIC] QoQ Quarter Result on 2015-03-31 [#1]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 28-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     12.04%    YoY -     21.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 77,224 88,707 89,030 88,695 89,929 91,074 90,619 -10.09%
  QoQ % -12.94% -0.36% 0.38% -1.37% -1.26% 0.50% -
  Horiz. % 85.22% 97.89% 98.25% 97.88% 99.24% 100.50% 100.00%
PBT 18,288 22,171 20,772 20,363 16,560 21,834 20,776 -8.13%
  QoQ % -17.51% 6.74% 2.01% 22.96% -24.15% 5.09% -
  Horiz. % 88.02% 106.71% 99.98% 98.01% 79.71% 105.09% 100.00%
Tax -2,546 -1,681 -2,839 -3,214 -1,254 -4,140 -3,480 -18.76%
  QoQ % -51.46% 40.79% 11.67% -156.30% 69.71% -18.97% -
  Horiz. % 73.16% 48.30% 81.58% 92.36% 36.03% 118.97% 100.00%
NP 15,742 20,490 17,933 17,149 15,306 17,694 17,296 -6.07%
  QoQ % -23.17% 14.26% 4.57% 12.04% -13.50% 2.30% -
  Horiz. % 91.02% 118.47% 103.68% 99.15% 88.49% 102.30% 100.00%
NP to SH 15,187 23,568 17,933 17,149 15,306 17,694 17,296 -8.28%
  QoQ % -35.56% 31.42% 4.57% 12.04% -13.50% 2.30% -
  Horiz. % 87.81% 136.26% 103.68% 99.15% 88.49% 102.30% 100.00%
Tax Rate 13.92 % 7.58 % 13.67 % 15.78 % 7.57 % 18.96 % 16.75 % -11.58%
  QoQ % 83.64% -44.55% -13.37% 108.45% -60.07% 13.19% -
  Horiz. % 83.10% 45.25% 81.61% 94.21% 45.19% 113.19% 100.00%
Total Cost 61,482 68,217 71,097 71,546 74,623 73,380 73,323 -11.05%
  QoQ % -9.87% -4.05% -0.63% -4.12% 1.69% 0.08% -
  Horiz. % 83.85% 93.04% 96.96% 97.58% 101.77% 100.08% 100.00%
Net Worth 287,982 359,347 300,757 281,131 283,652 297,236 291,537 -0.81%
  QoQ % -19.86% 19.48% 6.98% -0.89% -4.57% 1.96% -
  Horiz. % 98.78% 123.26% 103.16% 96.43% 97.30% 101.96% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 36,547 - 30,845 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 118.48% 0.00% 100.00% -
Div Payout % - % - % - % 213.11 % - % 174.33 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 122.25% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 287,982 359,347 300,757 281,131 283,652 297,236 291,537 -0.81%
  QoQ % -19.86% 19.48% 6.98% -0.89% -4.57% 1.96% -
  Horiz. % 98.78% 123.26% 103.16% 96.43% 97.30% 101.96% 100.00%
NOSH 271,681 323,736 281,081 281,131 280,844 280,412 280,324 -2.06%
  QoQ % -16.08% 15.18% -0.02% 0.10% 0.15% 0.03% -
  Horiz. % 96.92% 115.49% 100.27% 100.29% 100.19% 100.03% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 20.38 % 23.10 % 20.14 % 19.33 % 17.02 % 19.43 % 19.09 % 4.44%
  QoQ % -11.77% 14.70% 4.19% 13.57% -12.40% 1.78% -
  Horiz. % 106.76% 121.01% 105.50% 101.26% 89.16% 101.78% 100.00%
ROE 5.27 % 6.56 % 5.96 % 6.10 % 5.40 % 5.95 % 5.93 % -7.54%
  QoQ % -19.66% 10.07% -2.30% 12.96% -9.24% 0.34% -
  Horiz. % 88.87% 110.62% 100.51% 102.87% 91.06% 100.34% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.42 27.40 31.67 31.55 32.02 32.48 32.33 -8.21%
  QoQ % 3.72% -13.48% 0.38% -1.47% -1.42% 0.46% -
  Horiz. % 87.91% 84.75% 97.96% 97.59% 99.04% 100.46% 100.00%
EPS 5.59 7.28 6.38 6.10 5.45 6.31 6.17 -6.35%
  QoQ % -23.21% 14.11% 4.59% 11.93% -13.63% 2.27% -
  Horiz. % 90.60% 117.99% 103.40% 98.87% 88.33% 102.27% 100.00%
DPS 0.00 0.00 0.00 13.00 0.00 11.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 118.18% 0.00% 100.00% -
NAPS 1.0600 1.1100 1.0700 1.0000 1.0100 1.0600 1.0400 1.27%
  QoQ % -4.50% 3.74% 7.00% -0.99% -4.72% 1.92% -
  Horiz. % 101.92% 106.73% 102.88% 96.15% 97.12% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.54 13.25 13.30 13.25 13.43 13.60 13.54 -10.08%
  QoQ % -12.91% -0.38% 0.38% -1.34% -1.25% 0.44% -
  Horiz. % 85.23% 97.86% 98.23% 97.86% 99.19% 100.44% 100.00%
EPS 2.27 3.52 2.68 2.56 2.29 2.64 2.58 -8.16%
  QoQ % -35.51% 31.34% 4.69% 11.79% -13.26% 2.33% -
  Horiz. % 87.98% 136.43% 103.88% 99.22% 88.76% 102.33% 100.00%
DPS 0.00 0.00 0.00 5.46 0.00 4.61 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 118.44% 0.00% 100.00% -
NAPS 0.4302 0.5368 0.4493 0.4199 0.4237 0.4440 0.4355 -0.81%
  QoQ % -19.86% 19.47% 7.00% -0.90% -4.57% 1.95% -
  Horiz. % 98.78% 123.26% 103.17% 96.42% 97.29% 101.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 6.5000 6.2500 5.9500 5.2600 4.3000 4.6800 4.2300 -
P/RPS 22.87 22.81 18.79 16.67 13.43 14.41 13.09 44.91%
  QoQ % 0.26% 21.39% 12.72% 24.13% -6.80% 10.08% -
  Horiz. % 174.71% 174.26% 143.54% 127.35% 102.60% 110.08% 100.00%
P/EPS 116.28 85.85 93.26 86.23 78.90 74.17 68.56 42.08%
  QoQ % 35.45% -7.95% 8.15% 9.29% 6.38% 8.18% -
  Horiz. % 169.60% 125.22% 136.03% 125.77% 115.08% 108.18% 100.00%
EY 0.86 1.16 1.07 1.16 1.27 1.35 1.46 -29.66%
  QoQ % -25.86% 8.41% -7.76% -8.66% -5.93% -7.53% -
  Horiz. % 58.90% 79.45% 73.29% 79.45% 86.99% 92.47% 100.00%
DY 0.00 0.00 0.00 2.47 0.00 2.35 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.11% 0.00% 100.00% -
P/NAPS 6.13 5.63 5.56 5.26 4.26 4.42 4.07 31.30%
  QoQ % 8.88% 1.26% 5.70% 23.47% -3.62% 8.60% -
  Horiz. % 150.61% 138.33% 136.61% 129.24% 104.67% 108.60% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 27/10/15 28/07/15 28/04/15 24/02/15 28/10/14 05/08/14 -
Price 5.5300 6.1100 6.1000 6.0900 4.9900 4.2400 4.6500 -
P/RPS 19.46 22.30 19.26 19.30 15.58 13.05 14.38 22.28%
  QoQ % -12.74% 15.78% -0.21% 23.88% 19.39% -9.25% -
  Horiz. % 135.33% 155.08% 133.94% 134.21% 108.34% 90.75% 100.00%
P/EPS 98.93 83.93 95.61 99.84 91.56 67.19 75.36 19.83%
  QoQ % 17.87% -12.22% -4.24% 9.04% 36.27% -10.84% -
  Horiz. % 131.28% 111.37% 126.87% 132.48% 121.50% 89.16% 100.00%
EY 1.01 1.19 1.05 1.00 1.09 1.49 1.33 -16.72%
  QoQ % -15.13% 13.33% 5.00% -8.26% -26.85% 12.03% -
  Horiz. % 75.94% 89.47% 78.95% 75.19% 81.95% 112.03% 100.00%
DY 0.00 0.00 0.00 2.13 0.00 2.59 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 82.24% 0.00% 100.00% -
P/NAPS 5.22 5.50 5.70 6.09 4.94 4.00 4.47 10.86%
  QoQ % -5.09% -3.51% -6.40% 23.28% 23.50% -10.51% -
  Horiz. % 116.78% 123.04% 127.52% 136.24% 110.51% 89.49% 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
 
 

422  313  500  957 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 CAREPLS 1.32+0.21 
 EDUSPEC 0.030.00 
 XOX 0.075+0.01 
 KGROUP 0.0750.00 
 SANICHI 0.105+0.01 
 AT 0.06+0.01 
 HLT 0.56+0.035 
 VELESTO 0.1550.00 
 HLT-WA 0.35+0.015 
 KNM 0.215+0.01 

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