Highlights

[GTRONIC] YoY 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?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 83,422 77,475 56,794 67,085 60,203 38,071 73,283 2.18%
  YoY % 7.68% 36.41% -15.34% 11.43% 58.13% -48.05% -
  Horiz. % 113.84% 105.72% 77.50% 91.54% 82.15% 51.95% 100.00%
PBT 17,046 12,342 7,395 7,479 7,005 1,856 8,938 11.35%
  YoY % 38.11% 66.90% -1.12% 6.77% 277.42% -79.23% -
  Horiz. % 190.71% 138.08% 82.74% 83.68% 78.37% 20.77% 100.00%
Tax -2,944 -2,147 -1,199 -1,054 -855 -1,652 -1,800 8.54%
  YoY % -37.12% -79.07% -13.76% -23.27% 48.24% 8.22% -
  Horiz. % 163.56% 119.28% 66.61% 58.56% 47.50% 91.78% 100.00%
NP 14,102 10,195 6,196 6,425 6,150 204 7,138 12.01%
  YoY % 38.32% 64.54% -3.56% 4.47% 2,914.71% -97.14% -
  Horiz. % 197.56% 142.83% 86.80% 90.01% 86.16% 2.86% 100.00%
NP to SH 14,102 10,195 6,196 6,425 6,150 204 7,138 12.01%
  YoY % 38.32% 64.54% -3.56% 4.47% 2,914.71% -97.14% -
  Horiz. % 197.56% 142.83% 86.80% 90.01% 86.16% 2.86% 100.00%
Tax Rate 17.27 % 17.40 % 16.21 % 14.09 % 12.21 % 89.01 % 20.14 % -2.53%
  YoY % -0.75% 7.34% 15.05% 15.40% -86.28% 341.96% -
  Horiz. % 85.75% 86.40% 80.49% 69.96% 60.63% 441.96% 100.00%
Total Cost 69,320 67,280 50,598 60,660 54,053 37,867 66,145 0.78%
  YoY % 3.03% 32.97% -16.59% 12.22% 42.74% -42.75% -
  Horiz. % 104.80% 101.72% 76.50% 91.71% 81.72% 57.25% 100.00%
Net Worth 271,407 259,658 246,767 246,911 226,995 214,199 224,714 3.20%
  YoY % 4.52% 5.22% -0.06% 8.77% 5.97% -4.68% -
  Horiz. % 120.78% 115.55% 109.81% 109.88% 101.02% 95.32% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 30,778 13,666 5,364 5,309 7,918 5,100 5,287 34.10%
  YoY % 125.21% 154.75% 1.03% -32.94% 55.26% -3.54% -
  Horiz. % 582.10% 258.47% 101.46% 100.43% 149.76% 96.46% 100.00%
Div Payout % 218.25 % 134.05 % 86.58 % 82.64 % 128.76 % 2,500.00 % 74.07 % 19.72%
  YoY % 62.81% 54.83% 4.77% -35.82% -94.85% 3,275.19% -
  Horiz. % 294.65% 180.98% 116.89% 111.57% 173.84% 3,375.19% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 271,407 259,658 246,767 246,911 226,995 214,199 224,714 3.20%
  YoY % 4.52% 5.22% -0.06% 8.77% 5.97% -4.68% -
  Horiz. % 120.78% 115.55% 109.81% 109.88% 101.02% 95.32% 100.00%
NOSH 279,801 273,324 268,225 265,495 263,948 255,000 1,321,851 -22.79%
  YoY % 2.37% 1.90% 1.03% 0.59% 3.51% -80.71% -
  Horiz. % 21.17% 20.68% 20.29% 20.09% 19.97% 19.29% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 16.90 % 13.16 % 10.91 % 9.58 % 10.22 % 0.54 % 9.74 % 9.61%
  YoY % 28.42% 20.62% 13.88% -6.26% 1,792.59% -94.46% -
  Horiz. % 173.51% 135.11% 112.01% 98.36% 104.93% 5.54% 100.00%
ROE 5.20 % 3.93 % 2.51 % 2.60 % 2.71 % 0.10 % 3.18 % 8.54%
  YoY % 32.32% 56.57% -3.46% -4.06% 2,610.00% -96.86% -
  Horiz. % 163.52% 123.58% 78.93% 81.76% 85.22% 3.14% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 29.81 28.35 21.17 25.27 22.81 14.93 5.54 32.36%
  YoY % 5.15% 33.92% -16.22% 10.78% 52.78% 169.49% -
  Horiz. % 538.09% 511.73% 382.13% 456.14% 411.73% 269.49% 100.00%
EPS 5.04 3.73 2.31 2.42 2.33 0.08 0.54 45.08%
  YoY % 35.12% 61.47% -4.55% 3.86% 2,812.50% -85.19% -
  Horiz. % 933.33% 690.74% 427.78% 448.15% 431.48% 14.81% 100.00%
DPS 11.00 5.00 2.00 2.00 3.00 2.00 0.40 73.69%
  YoY % 120.00% 150.00% 0.00% -33.33% 50.00% 400.00% -
  Horiz. % 2,750.00% 1,250.00% 500.00% 500.00% 750.00% 500.00% 100.00%
NAPS 0.9700 0.9500 0.9200 0.9300 0.8600 0.8400 0.1700 33.66%
  YoY % 2.11% 3.26% -1.08% 8.14% 2.38% 394.12% -
  Horiz. % 570.59% 558.82% 541.18% 547.06% 505.88% 494.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 669,444
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 12.46 11.57 8.48 10.02 8.99 5.69 10.95 2.18%
  YoY % 7.69% 36.44% -15.37% 11.46% 58.00% -48.04% -
  Horiz. % 113.79% 105.66% 77.44% 91.51% 82.10% 51.96% 100.00%
EPS 2.11 1.52 0.93 0.96 0.92 0.03 1.07 11.98%
  YoY % 38.82% 63.44% -3.12% 4.35% 2,966.67% -97.20% -
  Horiz. % 197.20% 142.06% 86.92% 89.72% 85.98% 2.80% 100.00%
DPS 4.60 2.04 0.80 0.79 1.18 0.76 0.79 34.11%
  YoY % 125.49% 155.00% 1.27% -33.05% 55.26% -3.80% -
  Horiz. % 582.28% 258.23% 101.27% 100.00% 149.37% 96.20% 100.00%
NAPS 0.4054 0.3879 0.3686 0.3688 0.3391 0.3200 0.3357 3.19%
  YoY % 4.51% 5.24% -0.05% 8.76% 5.97% -4.68% -
  Horiz. % 120.76% 115.55% 109.80% 109.86% 101.01% 95.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 3.4400 1.7600 1.1100 1.0900 1.3900 0.4900 1.0500 -
P/RPS 11.54 6.21 5.24 4.31 6.09 3.28 18.94 -7.92%
  YoY % 85.83% 18.51% 21.58% -29.23% 85.67% -82.68% -
  Horiz. % 60.93% 32.79% 27.67% 22.76% 32.15% 17.32% 100.00%
P/EPS 68.25 47.18 48.05 45.04 59.66 612.50 194.44 -16.00%
  YoY % 44.66% -1.81% 6.68% -24.51% -90.26% 215.01% -
  Horiz. % 35.10% 24.26% 24.71% 23.16% 30.68% 315.01% 100.00%
EY 1.47 2.12 2.08 2.22 1.68 0.16 0.51 19.29%
  YoY % -30.66% 1.92% -6.31% 32.14% 950.00% -68.63% -
  Horiz. % 288.24% 415.69% 407.84% 435.29% 329.41% 31.37% 100.00%
DY 3.20 2.84 1.80 1.83 2.16 4.08 0.38 42.61%
  YoY % 12.68% 57.78% -1.64% -15.28% -47.06% 973.68% -
  Horiz. % 842.11% 747.37% 473.68% 481.58% 568.42% 1,073.68% 100.00%
P/NAPS 3.55 1.85 1.21 1.17 1.62 0.58 6.18 -8.82%
  YoY % 91.89% 52.89% 3.42% -27.78% 179.31% -90.61% -
  Horiz. % 57.44% 29.94% 19.58% 18.93% 26.21% 9.39% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 30/04/13 24/04/12 26/04/11 27/04/10 28/04/09 29/04/08 -
Price 3.5800 1.8200 1.1700 1.1400 1.6500 0.6800 1.1200 -
P/RPS 12.01 6.42 5.53 4.51 7.23 4.55 20.20 -8.30%
  YoY % 87.07% 16.09% 22.62% -37.62% 58.90% -77.48% -
  Horiz. % 59.46% 31.78% 27.38% 22.33% 35.79% 22.52% 100.00%
P/EPS 71.03 48.79 50.65 47.11 70.82 850.00 207.41 -16.35%
  YoY % 45.58% -3.67% 7.51% -33.48% -91.67% 309.82% -
  Horiz. % 34.25% 23.52% 24.42% 22.71% 34.14% 409.82% 100.00%
EY 1.41 2.05 1.97 2.12 1.41 0.12 0.48 19.66%
  YoY % -31.22% 4.06% -7.08% 50.35% 1,075.00% -75.00% -
  Horiz. % 293.75% 427.08% 410.42% 441.67% 293.75% 25.00% 100.00%
DY 3.07 2.75 1.71 1.75 1.82 2.94 0.36 42.91%
  YoY % 11.64% 60.82% -2.29% -3.85% -38.10% 716.67% -
  Horiz. % 852.78% 763.89% 475.00% 486.11% 505.56% 816.67% 100.00%
P/NAPS 3.69 1.92 1.27 1.23 1.92 0.81 6.59 -9.21%
  YoY % 92.19% 51.18% 3.25% -35.94% 137.04% -87.71% -
  Horiz. % 55.99% 29.14% 19.27% 18.66% 29.14% 12.29% 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
 
 

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