[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 89.33%
YoY- 38.99%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 163,235 77,475 290,007 204,222 126,107 56,794 265,019 -27.62%
PBT 28,863 12,342 48,343 37,450 19,493 7,395 30,249 -3.08%
Tax -4,530 -2,147 -6,998 -7,328 -3,583 -1,199 -3,556 17.53%
NP 24,333 10,195 41,345 30,122 15,910 6,196 26,693 -5.98%
-
NP to SH 24,333 10,195 41,345 30,122 15,910 6,196 26,693 -5.98%
-
Tax Rate 15.69% 17.40% 14.48% 19.57% 18.38% 16.21% 11.76% -
Total Cost 138,902 67,280 248,662 174,100 110,197 50,598 238,326 -30.24%
-
Net Worth 274,638 259,658 259,250 266,733 257,999 246,767 244,841 7.96%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 13,731 13,666 45,908 24,248 5,374 5,364 23,951 -31.01%
Div Payout % 56.43% 134.05% 111.04% 80.50% 33.78% 86.58% 89.73% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 274,638 259,658 259,250 266,733 257,999 246,767 244,841 7.96%
NOSH 274,638 273,324 270,052 269,427 268,749 268,225 266,131 2.12%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 14.91% 13.16% 14.26% 14.75% 12.62% 10.91% 10.07% -
ROE 8.86% 3.93% 15.95% 11.29% 6.17% 2.51% 10.90% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 59.44 28.35 107.39 75.80 46.92 21.17 99.58 -29.12%
EPS 8.86 3.73 15.31 11.18 5.92 2.31 10.03 -7.94%
DPS 5.00 5.00 17.00 9.00 2.00 2.00 9.00 -32.44%
NAPS 1.00 0.95 0.96 0.99 0.96 0.92 0.92 5.72%
Adjusted Per Share Value based on latest NOSH - 269,166
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 24.17 11.47 42.94 30.24 18.67 8.41 39.24 -27.62%
EPS 3.60 1.51 6.12 4.46 2.36 0.92 3.95 -6.00%
DPS 2.03 2.02 6.80 3.59 0.80 0.79 3.55 -31.12%
NAPS 0.4066 0.3845 0.3839 0.3949 0.382 0.3654 0.3625 7.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.17 1.76 1.43 1.47 1.19 1.11 0.84 -
P/RPS 3.65 6.21 1.33 1.94 2.54 5.24 0.84 166.52%
P/EPS 24.49 47.18 9.34 13.15 20.10 48.05 8.37 104.70%
EY 4.08 2.12 10.71 7.61 4.97 2.08 11.94 -51.15%
DY 2.30 2.84 11.89 6.12 1.68 1.80 10.71 -64.17%
P/NAPS 2.17 1.85 1.49 1.48 1.24 1.21 0.91 78.58%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 24/04/12 22/02/12 -
Price 2.60 1.82 1.74 1.50 1.39 1.17 0.96 -
P/RPS 4.37 6.42 1.62 1.98 2.96 5.53 0.96 174.92%
P/EPS 29.35 48.79 11.37 13.42 23.48 50.65 9.57 111.23%
EY 3.41 2.05 8.80 7.45 4.26 1.97 10.45 -52.63%
DY 1.92 2.75 9.77 6.00 1.44 1.71 9.38 -65.30%
P/NAPS 2.60 1.92 1.81 1.52 1.45 1.27 1.04 84.30%

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