Highlights

[GTRONIC] YoY Quarter Result on 2013-06-30 [#2]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 30-Jul-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     38.68%    YoY -     45.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 57,409 89,030 90,619 85,760 69,423 69,280 69,113 -3.04%
  YoY % -35.52% -1.75% 5.67% 23.53% 0.21% 0.24% -
  Horiz. % 83.07% 128.82% 131.12% 124.09% 100.45% 100.24% 100.00%
PBT 8,577 20,772 20,776 16,521 12,097 8,441 8,561 0.03%
  YoY % -58.71% -0.02% 25.76% 36.57% 43.31% -1.40% -
  Horiz. % 100.19% 242.64% 242.68% 192.98% 141.30% 98.60% 100.00%
Tax -2,055 -2,839 -3,480 -2,383 -2,383 -927 -974 13.24%
  YoY % 27.62% 18.42% -46.03% 0.00% -157.07% 4.83% -
  Horiz. % 210.99% 291.48% 357.29% 244.66% 244.66% 95.17% 100.00%
NP 6,522 17,933 17,296 14,138 9,714 7,514 7,587 -2.49%
  YoY % -63.63% 3.68% 22.34% 45.54% 29.28% -0.96% -
  Horiz. % 85.96% 236.36% 227.97% 186.35% 128.03% 99.04% 100.00%
NP to SH 6,522 17,933 17,296 14,138 9,714 7,514 7,587 -2.49%
  YoY % -63.63% 3.68% 22.34% 45.54% 29.28% -0.96% -
  Horiz. % 85.96% 236.36% 227.97% 186.35% 128.03% 99.04% 100.00%
Tax Rate 23.96 % 13.67 % 16.75 % 14.42 % 19.70 % 10.98 % 11.38 % 13.20%
  YoY % 75.27% -18.39% 16.16% -26.80% 79.42% -3.51% -
  Horiz. % 210.54% 120.12% 147.19% 126.71% 173.11% 96.49% 100.00%
Total Cost 50,887 71,097 73,323 71,622 59,709 61,766 61,526 -3.11%
  YoY % -28.43% -3.04% 2.37% 19.95% -3.33% 0.39% -
  Horiz. % 82.71% 115.56% 119.17% 116.41% 97.05% 100.39% 100.00%
Net Worth 285,161 300,757 291,537 274,524 257,608 249,581 229,989 3.65%
  YoY % -5.19% 3.16% 6.20% 6.57% 3.22% 8.52% -
  Horiz. % 123.99% 130.77% 126.76% 119.36% 112.01% 108.52% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 285,161 300,757 291,537 274,524 257,608 249,581 229,989 3.65%
  YoY % -5.19% 3.16% 6.20% 6.57% 3.22% 8.52% -
  Horiz. % 123.99% 130.77% 126.76% 119.36% 112.01% 108.52% 100.00%
NOSH 282,337 281,081 280,324 274,524 268,342 265,512 264,355 1.10%
  YoY % 0.45% 0.27% 2.11% 2.30% 1.07% 0.44% -
  Horiz. % 106.80% 106.33% 106.04% 103.85% 101.51% 100.44% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.36 % 20.14 % 19.09 % 16.49 % 13.99 % 10.85 % 10.98 % 0.57%
  YoY % -43.59% 5.50% 15.77% 17.87% 28.94% -1.18% -
  Horiz. % 103.46% 183.42% 173.86% 150.18% 127.41% 98.82% 100.00%
ROE 2.29 % 5.96 % 5.93 % 5.15 % 3.77 % 3.01 % 3.30 % -5.90%
  YoY % -61.58% 0.51% 15.15% 36.60% 25.25% -8.79% -
  Horiz. % 69.39% 180.61% 179.70% 156.06% 114.24% 91.21% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.33 31.67 32.33 31.24 25.87 26.09 26.14 -4.10%
  YoY % -35.81% -2.04% 3.49% 20.76% -0.84% -0.19% -
  Horiz. % 77.77% 121.16% 123.68% 119.51% 98.97% 99.81% 100.00%
EPS 2.31 6.38 6.17 5.15 3.62 2.83 2.87 -3.55%
  YoY % -63.79% 3.40% 19.81% 42.27% 27.92% -1.39% -
  Horiz. % 80.49% 222.30% 214.98% 179.44% 126.13% 98.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0100 1.0700 1.0400 1.0000 0.9600 0.9400 0.8700 2.52%
  YoY % -5.61% 2.88% 4.00% 4.17% 2.13% 8.05% -
  Horiz. % 116.09% 122.99% 119.54% 114.94% 110.34% 108.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 8.58 13.30 13.54 12.81 10.37 10.35 10.32 -3.03%
  YoY % -35.49% -1.77% 5.70% 23.53% 0.19% 0.29% -
  Horiz. % 83.14% 128.88% 131.20% 124.13% 100.48% 100.29% 100.00%
EPS 0.97 2.68 2.58 2.11 1.45 1.12 1.13 -2.51%
  YoY % -63.81% 3.88% 22.27% 45.52% 29.46% -0.88% -
  Horiz. % 85.84% 237.17% 228.32% 186.73% 128.32% 99.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4260 0.4493 0.4355 0.4101 0.3848 0.3728 0.3436 3.64%
  YoY % -5.19% 3.17% 6.19% 6.57% 3.22% 8.50% -
  Horiz. % 123.98% 130.76% 126.75% 119.35% 111.99% 108.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.3300 5.9500 4.2300 2.1700 1.1900 1.0100 1.4600 -
P/RPS 16.38 18.79 13.09 6.95 4.60 3.87 5.58 19.64%
  YoY % -12.83% 43.54% 88.35% 51.09% 18.86% -30.65% -
  Horiz. % 293.55% 336.74% 234.59% 124.55% 82.44% 69.35% 100.00%
P/EPS 144.16 93.26 68.56 42.14 32.87 35.69 50.87 18.94%
  YoY % 54.58% 36.03% 62.70% 28.20% -7.90% -29.84% -
  Horiz. % 283.39% 183.33% 134.77% 82.84% 64.62% 70.16% 100.00%
EY 0.69 1.07 1.46 2.37 3.04 2.80 1.97 -16.03%
  YoY % -35.51% -26.71% -38.40% -22.04% 8.57% 42.13% -
  Horiz. % 35.03% 54.31% 74.11% 120.30% 154.31% 142.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.30 5.56 4.07 2.17 1.24 1.07 1.68 11.90%
  YoY % -40.65% 36.61% 87.56% 75.00% 15.89% -36.31% -
  Horiz. % 196.43% 330.95% 242.26% 129.17% 73.81% 63.69% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/07/16 28/07/15 05/08/14 30/07/13 24/07/12 26/07/11 27/07/10 -
Price 3.2700 6.1000 4.6500 2.6000 1.3900 1.0000 1.4600 -
P/RPS 16.08 19.26 14.38 8.32 5.37 3.83 5.58 19.27%
  YoY % -16.51% 33.94% 72.84% 54.93% 40.21% -31.36% -
  Horiz. % 288.17% 345.16% 257.71% 149.10% 96.24% 68.64% 100.00%
P/EPS 141.56 95.61 75.36 50.49 38.40 35.34 50.87 18.58%
  YoY % 48.06% 26.87% 49.26% 31.48% 8.66% -30.53% -
  Horiz. % 278.28% 187.95% 148.14% 99.25% 75.49% 69.47% 100.00%
EY 0.71 1.05 1.33 1.98 2.60 2.83 1.97 -15.63%
  YoY % -32.38% -21.05% -32.83% -23.85% -8.13% 43.65% -
  Horiz. % 36.04% 53.30% 67.51% 100.51% 131.98% 143.65% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.24 5.70 4.47 2.60 1.45 1.06 1.68 11.56%
  YoY % -43.16% 27.52% 71.92% 79.31% 36.79% -36.90% -
  Horiz. % 192.86% 339.29% 266.07% 154.76% 86.31% 63.10% 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