Highlights

[GTRONIC] YoY Quarter Result on 2013-12-31 [#4]

Stock [GTRONIC]: GLOBETRONICS TECHNOLOGY BHD
Announcement Date 25-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -13.76%    YoY -     16.69%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 46,734 77,224 89,929 78,494 85,329 57,935 73,450 -7.25%
  YoY % -39.48% -14.13% 14.57% -8.01% 47.28% -21.12% -
  Horiz. % 63.63% 105.14% 122.44% 106.87% 116.17% 78.88% 100.00%
PBT 8,713 18,288 16,560 15,035 10,894 5,699 11,319 -4.26%
  YoY % -52.36% 10.43% 10.14% 38.01% 91.16% -49.65% -
  Horiz. % 76.98% 161.57% 146.30% 132.83% 96.25% 50.35% 100.00%
Tax -2,346 -2,546 -1,254 -1,938 330 -678 -3,983 -8.44%
  YoY % 7.86% -103.03% 35.29% -687.27% 148.67% 82.98% -
  Horiz. % 58.90% 63.92% 31.48% 48.66% -8.29% 17.02% 100.00%
NP 6,367 15,742 15,306 13,097 11,224 5,021 7,336 -2.33%
  YoY % -59.55% 2.85% 16.87% 16.69% 123.54% -31.56% -
  Horiz. % 86.79% 214.59% 208.64% 178.53% 153.00% 68.44% 100.00%
NP to SH 6,367 15,187 15,306 13,097 11,224 5,021 7,336 -2.33%
  YoY % -58.08% -0.78% 16.87% 16.69% 123.54% -31.56% -
  Horiz. % 86.79% 207.02% 208.64% 178.53% 153.00% 68.44% 100.00%
Tax Rate 26.93 % 13.92 % 7.57 % 12.89 % -3.03 % 11.90 % 35.19 % -4.36%
  YoY % 93.46% 83.88% -41.27% 525.41% -125.46% -66.18% -
  Horiz. % 76.53% 39.56% 21.51% 36.63% -8.61% 33.82% 100.00%
Total Cost 40,367 61,482 74,623 65,397 74,105 52,914 66,114 -7.89%
  YoY % -34.34% -17.61% 14.11% -11.75% 40.05% -19.97% -
  Horiz. % 61.06% 92.99% 112.87% 98.92% 112.09% 80.03% 100.00%
Net Worth 264,822 287,982 283,652 274,123 259,015 244,408 260,063 0.30%
  YoY % -8.04% 1.53% 3.48% 5.83% 5.98% -6.02% -
  Horiz. % 101.83% 110.74% 109.07% 105.41% 99.60% 93.98% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 21,584 5,313 5,715 -
  YoY % 0.00% 0.00% 0.00% 0.00% 306.24% -7.04% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 377.64% 92.96% 100.00%
Div Payout % - % - % - % - % 192.31 % 105.82 % 77.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 81.73% 35.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 246.84% 135.82% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,822 287,982 283,652 274,123 259,015 244,408 260,063 0.30%
  YoY % -8.04% 1.53% 3.48% 5.83% 5.98% -6.02% -
  Horiz. % 101.83% 110.74% 109.07% 105.41% 99.60% 93.98% 100.00%
NOSH 281,725 271,681 280,844 276,892 269,807 265,661 285,783 -0.24%
  YoY % 3.70% -3.26% 1.43% 2.63% 1.56% -7.04% -
  Horiz. % 98.58% 95.07% 98.27% 96.89% 94.41% 92.96% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.62 % 20.38 % 17.02 % 16.69 % 13.15 % 8.67 % 9.99 % 5.30%
  YoY % -33.17% 19.74% 1.98% 26.92% 51.67% -13.21% -
  Horiz. % 136.34% 204.00% 170.37% 167.07% 131.63% 86.79% 100.00%
ROE 2.40 % 5.27 % 5.40 % 4.78 % 4.33 % 2.05 % 2.82 % -2.65%
  YoY % -54.46% -2.41% 12.97% 10.39% 111.22% -27.30% -
  Horiz. % 85.11% 186.88% 191.49% 169.50% 153.55% 72.70% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.59 28.42 32.02 28.35 31.63 21.81 25.70 -7.03%
  YoY % -41.63% -11.24% 12.95% -10.37% 45.03% -15.14% -
  Horiz. % 64.55% 110.58% 124.59% 110.31% 123.07% 84.86% 100.00%
EPS 2.26 5.59 5.45 4.73 4.16 1.89 2.77 -3.33%
  YoY % -59.57% 2.57% 15.22% 13.70% 120.11% -31.77% -
  Horiz. % 81.59% 201.81% 196.75% 170.76% 150.18% 68.23% 100.00%
DPS 0.00 0.00 0.00 0.00 8.00 2.00 2.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 300.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 400.00% 100.00% 100.00%
NAPS 0.9400 1.0600 1.0100 0.9900 0.9600 0.9200 0.9100 0.54%
  YoY % -11.32% 4.95% 2.02% 3.13% 4.35% 1.10% -
  Horiz. % 103.30% 116.48% 110.99% 108.79% 105.49% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.98 11.54 13.43 11.73 12.75 8.65 10.97 -7.25%
  YoY % -39.51% -14.07% 14.49% -8.00% 47.40% -21.15% -
  Horiz. % 63.63% 105.20% 122.42% 106.93% 116.23% 78.85% 100.00%
EPS 0.95 2.27 2.29 1.96 1.68 0.75 1.10 -2.41%
  YoY % -58.15% -0.87% 16.84% 16.67% 124.00% -31.82% -
  Horiz. % 86.36% 206.36% 208.18% 178.18% 152.73% 68.18% 100.00%
DPS 0.00 0.00 0.00 0.00 3.22 0.79 0.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 307.59% -7.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 378.82% 92.94% 100.00%
NAPS 0.3956 0.4302 0.4237 0.4095 0.3869 0.3651 0.3885 0.30%
  YoY % -8.04% 1.53% 3.47% 5.84% 5.97% -6.02% -
  Horiz. % 101.83% 110.73% 109.06% 105.41% 99.59% 93.98% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.4800 6.5000 4.3000 3.1700 1.4300 0.8400 1.1600 -
P/RPS 20.98 22.87 13.43 11.18 4.52 3.85 4.51 29.17%
  YoY % -8.26% 70.29% 20.13% 147.35% 17.40% -14.63% -
  Horiz. % 465.19% 507.10% 297.78% 247.89% 100.22% 85.37% 100.00%
P/EPS 153.98 116.28 78.90 67.02 34.38 44.44 45.19 22.65%
  YoY % 32.42% 47.38% 17.73% 94.94% -22.64% -1.66% -
  Horiz. % 340.74% 257.31% 174.60% 148.31% 76.08% 98.34% 100.00%
EY 0.65 0.86 1.27 1.49 2.91 2.25 2.21 -18.44%
  YoY % -24.42% -32.28% -14.77% -48.80% 29.33% 1.81% -
  Horiz. % 29.41% 38.91% 57.47% 67.42% 131.67% 101.81% 100.00%
DY 0.00 0.00 0.00 0.00 5.59 2.38 1.72 -
  YoY % 0.00% 0.00% 0.00% 0.00% 134.87% 38.37% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 325.00% 138.37% 100.00%
P/NAPS 3.70 6.13 4.26 3.20 1.49 0.91 1.27 19.49%
  YoY % -39.64% 43.90% 33.13% 114.77% 63.74% -28.35% -
  Horiz. % 291.34% 482.68% 335.43% 251.97% 117.32% 71.65% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 -
Price 4.4000 5.5300 4.9900 3.2600 1.7400 0.9600 1.1300 -
P/RPS 26.52 19.46 15.58 11.50 5.50 4.40 4.40 34.87%
  YoY % 36.28% 24.90% 35.48% 109.09% 25.00% 0.00% -
  Horiz. % 602.73% 442.27% 354.09% 261.36% 125.00% 100.00% 100.00%
P/EPS 194.69 98.93 91.56 68.92 41.83 50.79 44.02 28.09%
  YoY % 96.80% 8.05% 32.85% 64.76% -17.64% 15.38% -
  Horiz. % 442.28% 224.74% 208.00% 156.57% 95.02% 115.38% 100.00%
EY 0.51 1.01 1.09 1.45 2.39 1.97 2.27 -22.01%
  YoY % -49.50% -7.34% -24.83% -39.33% 21.32% -13.22% -
  Horiz. % 22.47% 44.49% 48.02% 63.88% 105.29% 86.78% 100.00%
DY 0.00 0.00 0.00 0.00 4.60 2.08 1.77 -
  YoY % 0.00% 0.00% 0.00% 0.00% 121.15% 17.51% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 259.89% 117.51% 100.00%
P/NAPS 4.68 5.22 4.94 3.29 1.81 1.04 1.24 24.75%
  YoY % -10.34% 5.67% 50.15% 81.77% 74.04% -16.13% -
  Horiz. % 377.42% 420.97% 398.39% 265.32% 145.97% 83.87% 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
 
 

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