[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Oct-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

30-Sep-2011 [#3]

Profit Trend

QoQ- 55.48%

YoY- -3.21%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	126,107	56,794	265,019	207,084	136,365	67,085	279,150	-41.15%
YoY %	122.04%	-78.57%	27.98%	51.86%	103.27%	-75.97%	-	-
Horiz. %	45.18%	20.35%	94.94%	74.18%	48.85%	24.03%	100.00%	-
PBT	19,493	7,395	30,249	24,550	15,920	7,479	37,426	-35.29%
YoY %	163.60%	-75.55%	23.21%	54.21%	112.86%	-80.02%	-	-
Horiz. %	52.08%	19.76%	80.82%	65.60%	42.54%	19.98%	100.00%	-
Tax	-3,583	-1,199	-3,556	-2,878	-1,981	-1,054	-7,699	-39.97%
YoY %	-198.83%	66.28%	-23.56%	-45.28%	-87.95%	86.31%	-	-
Horiz. %	46.54%	15.57%	46.19%	37.38%	25.73%	13.69%	100.00%	-
NP	15,910	6,196	26,693	21,672	13,939	6,425	29,727	-34.10%
YoY %	156.78%	-76.79%	23.17%	55.48%	116.95%	-78.39%	-	-
Horiz. %	53.52%	20.84%	89.79%	72.90%	46.89%	21.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,910	6,196	26,693	21,672	13,939	6,425	29,727	-34.10%
YoY %	156.78%	-76.79%	23.17%	55.48%	116.95%	-78.39%	-	-
Horiz. %	53.52%	20.84%	89.79%	72.90%	46.89%	21.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.38%	16.21%	11.76%	11.72%	12.44%	14.09%	20.57%	-
YoY %	13.39%	37.84%	0.34%	-5.79%	-11.71%	-31.50%	-	-
Horiz. %	89.35%	78.80%	57.17%	56.98%	60.48%	68.50%	100.00%	-
Total Cost	110,197	50,598	238,326	185,412	122,426	60,660	249,423	-42.02%
YoY %	117.79%	-78.77%	28.54%	51.45%	101.82%	-75.68%	-	-
Horiz. %	44.18%	20.29%	95.55%	74.34%	49.08%	24.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,999	246,767	244,841	252,618	249,574	246,911	245,603	3.34%
YoY %	4.55%	0.79%	-3.08%	1.22%	1.08%	0.53%	-	-
Horiz. %	105.05%	100.47%	99.69%	102.86%	101.62%	100.53%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	5,374	5,364	23,951	18,613	5,310	5,309	18,892	-56.78%
YoY %	0.19%	-77.60%	28.68%	250.53%	0.02%	-71.90%	-	-
Horiz. %	28.45%	28.39%	126.78%	98.52%	28.11%	28.10%	100.00%	-
Div Payout %	33.78%	86.58%	89.73%	85.89%	38.10%	82.64%	63.55%	-
YoY %	-60.98%	-3.51%	4.47%	125.43%	-53.90%	30.04%	-	-
Horiz. %	53.15%	136.24%	141.20%	135.15%	59.95%	130.04%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	257,999	246,767	244,841	252,618	249,574	246,911	245,603	3.34%
YoY %	4.55%	0.79%	-3.08%	1.22%	1.08%	0.53%	-	-
Horiz. %	105.05%	100.47%	99.69%	102.86%	101.62%	100.53%	100.00%	-
NOSH	268,749	268,225	266,131	265,914	265,504	265,495	269,893	-0.28%
YoY %	0.20%	0.79%	0.08%	0.15%	0.00%	-1.63%	-	-
Horiz. %	99.58%	99.38%	98.61%	98.53%	98.37%	98.37%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	12.62%	10.91%	10.07%	10.47%	10.22%	9.58%	10.65%	-
YoY %	15.67%	8.34%	-3.82%	2.45%	6.68%	-10.05%	-	-
Horiz. %	118.50%	102.44%	94.55%	98.31%	95.96%	89.95%	100.00%	-
ROE	6.17%	2.51%	10.90%	8.58%	5.59%	2.60%	12.10%	-
YoY %	145.82%	-76.97%	27.04%	53.49%	115.00%	-78.51%	-	-
Horiz. %	50.99%	20.74%	90.08%	70.91%	46.20%	21.49%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	46.92	21.17	99.58	77.88	51.36	25.27	103.43	-40.98%
YoY %	121.63%	-78.74%	27.86%	51.64%	103.24%	-75.57%	-	-
Horiz. %	45.36%	20.47%	96.28%	75.30%	49.66%	24.43%	100.00%	-
EPS	5.92	2.31	10.03	8.15	5.25	2.42	11.21	-34.69%
YoY %	156.28%	-76.97%	23.07%	55.24%	116.94%	-78.41%	-	-
Horiz. %	52.81%	20.61%	89.47%	72.70%	46.83%	21.59%	100.00%	-
DPS	2.00	2.00	9.00	7.00	2.00	2.00	7.00	-56.65%
YoY %	0.00%	-77.78%	28.57%	250.00%	0.00%	-71.43%	-	-
Horiz. %	28.57%	28.57%	128.57%	100.00%	28.57%	28.57%	100.00%	-
NAPS	0.96	0.92	0.92	0.95	0.94	0.93	0.91	3.63%
YoY %	4.35%	0.00%	-3.16%	1.06%	1.08%	2.20%	-	-
Horiz. %	105.49%	101.10%	101.10%	104.40%	103.30%	102.20%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 265,738
RPS	18.67	8.41	39.24	30.66	20.19	9.93	41.33	-41.15%
YoY %	122.00%	-78.57%	27.98%	51.86%	103.32%	-75.97%	-	-
Horiz. %	45.17%	20.35%	94.94%	74.18%	48.85%	24.03%	100.00%	-
EPS	2.36	0.92	3.95	3.21	2.06	0.95	4.40	-34.01%
YoY %	156.52%	-76.71%	23.05%	55.83%	116.84%	-78.41%	-	-
Horiz. %	53.64%	20.91%	89.77%	72.95%	46.82%	21.59%	100.00%	-
DPS	0.80	0.79	3.55	2.76	0.79	0.79	2.80	-56.65%
YoY %	1.27%	-77.75%	28.62%	249.37%	0.00%	-71.79%	-	-
Horiz. %	28.57%	28.21%	126.79%	98.57%	28.21%	28.21%	100.00%	-
NAPS	0.382	0.3654	0.3625	0.374	0.3695	0.3656	0.3637	3.32%
YoY %	4.54%	0.80%	-3.07%	1.22%	1.07%	0.52%	-	-
Horiz. %	105.03%	100.47%	99.67%	102.83%	101.59%	100.52%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	1.19	1.11	0.84	0.93	1.01	1.09	1.16	-
P/RPS	2.54	5.24	0.84	1.19	1.97	4.31	1.12	72.70%
YoY %	-51.53%	523.81%	-29.41%	-39.59%	-54.29%	284.82%	-	-
Horiz. %	226.79%	467.86%	75.00%	106.25%	175.89%	384.82%	100.00%	-
P/EPS	20.10	48.05	8.37	11.41	19.24	45.04	10.53	53.93%
YoY %	-58.17%	474.07%	-26.64%	-40.70%	-57.28%	327.73%	-	-
Horiz. %	190.88%	456.32%	79.49%	108.36%	182.72%	427.73%	100.00%	-
EY	4.97	2.08	11.94	8.76	5.20	2.22	9.50	-35.09%
YoY %	138.94%	-82.58%	36.30%	68.46%	134.23%	-76.63%	-	-
Horiz. %	52.32%	21.89%	125.68%	92.21%	54.74%	23.37%	100.00%	-
DY	1.68	1.80	10.71	7.53	1.98	1.83	6.03	-57.37%
YoY %	-6.67%	-83.19%	42.23%	280.30%	8.20%	-69.65%	-	-
Horiz. %	27.86%	29.85%	177.61%	124.88%	32.84%	30.35%	100.00%	-
P/NAPS	1.24	1.21	0.91	0.98	1.07	1.17	1.27	-1.58%
YoY %	2.48%	32.97%	-7.14%	-8.41%	-8.55%	-7.87%	-	-
Horiz. %	97.64%	95.28%	71.65%	77.17%	84.25%	92.13%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	24/07/12	24/04/12	22/02/12	25/10/11	26/07/11	26/04/11	23/02/11	-
Price	1.39	1.17	0.96	0.90	1.00	1.14	1.13	-
P/RPS	2.96	5.53	0.96	1.16	1.95	4.51	1.09	94.76%
YoY %	-46.47%	476.04%	-17.24%	-40.51%	-56.76%	313.76%	-	-
Horiz. %	271.56%	507.34%	88.07%	106.42%	178.90%	413.76%	100.00%	-
P/EPS	23.48	50.65	9.57	11.04	19.05	47.11	10.26	73.74%
YoY %	-53.64%	429.26%	-13.32%	-42.05%	-59.56%	359.16%	-	-
Horiz. %	228.85%	493.66%	93.27%	107.60%	185.67%	459.16%	100.00%	-
EY	4.26	1.97	10.45	9.06	5.25	2.12	9.75	-42.44%
YoY %	116.24%	-81.15%	15.34%	72.57%	147.64%	-78.26%	-	-
Horiz. %	43.69%	20.21%	107.18%	92.92%	53.85%	21.74%	100.00%	-
DY	1.44	1.71	9.38	7.78	2.00	1.75	6.19	-62.20%
YoY %	-15.79%	-81.77%	20.57%	289.00%	14.29%	-71.73%	-	-
Horiz. %	23.26%	27.63%	151.53%	125.69%	32.31%	28.27%	100.00%	-
P/NAPS	1.45	1.27	1.04	0.95	1.06	1.23	1.24	11.00%
YoY %	14.17%	22.12%	9.47%	-10.38%	-13.82%	-0.81%	-	-
Horiz. %	116.94%	102.42%	83.87%	76.61%	85.48%	99.19%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos