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

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
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 126,107 56,794 265,019 207,084 136,365 67,085 279,150 -41.15%
PBT 19,493 7,395 30,249 24,550 15,920 7,479 37,426 -35.29%
Tax -3,583 -1,199 -3,556 -2,878 -1,981 -1,054 -7,699 -39.97%
NP 15,910 6,196 26,693 21,672 13,939 6,425 29,727 -34.10%
-
NP to SH 15,910 6,196 26,693 21,672 13,939 6,425 29,727 -34.10%
-
Tax Rate 18.38% 16.21% 11.76% 11.72% 12.44% 14.09% 20.57% -
Total Cost 110,197 50,598 238,326 185,412 122,426 60,660 249,423 -42.02%
-
Net Worth 257,999 246,767 244,841 252,618 249,574 246,911 245,603 3.34%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,374 5,364 23,951 18,613 5,310 5,309 18,892 -56.78%
Div Payout % 33.78% 86.58% 89.73% 85.89% 38.10% 82.64% 63.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 257,999 246,767 244,841 252,618 249,574 246,911 245,603 3.34%
NOSH 268,749 268,225 266,131 265,914 265,504 265,495 269,893 -0.28%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.62% 10.91% 10.07% 10.47% 10.22% 9.58% 10.65% -
ROE 6.17% 2.51% 10.90% 8.58% 5.59% 2.60% 12.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 46.92 21.17 99.58 77.88 51.36 25.27 103.43 -40.98%
EPS 5.92 2.31 10.03 8.15 5.25 2.42 11.21 -34.69%
DPS 2.00 2.00 9.00 7.00 2.00 2.00 7.00 -56.65%
NAPS 0.96 0.92 0.92 0.95 0.94 0.93 0.91 3.63%
Adjusted Per Share Value based on latest NOSH - 265,738
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.67 8.41 39.24 30.66 20.19 9.93 41.33 -41.15%
EPS 2.36 0.92 3.95 3.21 2.06 0.95 4.40 -34.01%
DPS 0.80 0.79 3.55 2.76 0.79 0.79 2.80 -56.65%
NAPS 0.382 0.3654 0.3625 0.374 0.3695 0.3656 0.3637 3.32%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
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%
P/EPS 20.10 48.05 8.37 11.41 19.24 45.04 10.53 53.93%
EY 4.97 2.08 11.94 8.76 5.20 2.22 9.50 -35.09%
DY 1.68 1.80 10.71 7.53 1.98 1.83 6.03 -57.37%
P/NAPS 1.24 1.21 0.91 0.98 1.07 1.17 1.27 -1.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
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%
P/EPS 23.48 50.65 9.57 11.04 19.05 47.11 10.26 73.74%
EY 4.26 1.97 10.45 9.06 5.25 2.12 9.75 -42.44%
DY 1.44 1.71 9.38 7.78 2.00 1.75 6.19 -62.20%
P/NAPS 1.45 1.27 1.04 0.95 1.06 1.23 1.24 11.00%

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

Post a Comment