[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

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Cumulative Result
Revenue	163,235	77,475	290,007	204,222	126,107	56,794	265,019	-27.62%
YoY %	110.69%	-73.29%	42.01%	61.94%	122.04%	-78.57%	-	-
Horiz. %	61.59%	29.23%	109.43%	77.06%	47.58%	21.43%	100.00%	-
PBT	28,863	12,342	48,343	37,450	19,493	7,395	30,249	-3.08%
YoY %	133.86%	-74.47%	29.09%	92.12%	163.60%	-75.55%	-	-
Horiz. %	95.42%	40.80%	159.82%	123.81%	64.44%	24.45%	100.00%	-
Tax	-4,530	-2,147	-6,998	-7,328	-3,583	-1,199	-3,556	17.53%
YoY %	-110.99%	69.32%	4.50%	-104.52%	-198.83%	66.28%	-	-
Horiz. %	127.39%	60.38%	196.79%	206.07%	100.76%	33.72%	100.00%	-
NP	24,333	10,195	41,345	30,122	15,910	6,196	26,693	-5.98%
YoY %	138.68%	-75.34%	37.26%	89.33%	156.78%	-76.79%	-	-
Horiz. %	91.16%	38.19%	154.89%	112.85%	59.60%	23.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,333	10,195	41,345	30,122	15,910	6,196	26,693	-5.98%
YoY %	138.68%	-75.34%	37.26%	89.33%	156.78%	-76.79%	-	-
Horiz. %	91.16%	38.19%	154.89%	112.85%	59.60%	23.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.69%	17.40%	14.48%	19.57%	18.38%	16.21%	11.76%	-
YoY %	-9.83%	20.17%	-26.01%	6.47%	13.39%	37.84%	-	-
Horiz. %	133.42%	147.96%	123.13%	166.41%	156.29%	137.84%	100.00%	-
Total Cost	138,902	67,280	248,662	174,100	110,197	50,598	238,326	-30.24%
YoY %	106.45%	-72.94%	42.83%	57.99%	117.79%	-78.77%	-	-
Horiz. %	58.28%	28.23%	104.34%	73.05%	46.24%	21.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,638	259,658	259,250	266,733	257,999	246,767	244,841	7.96%
YoY %	5.77%	0.16%	-2.81%	3.39%	4.55%	0.79%	-	-
Horiz. %	112.17%	106.05%	105.89%	108.94%	105.37%	100.79%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Dividend
Div	13,731	13,666	45,908	24,248	5,374	5,364	23,951	-31.01%
YoY %	0.48%	-70.23%	89.33%	351.21%	0.19%	-77.60%	-	-
Horiz. %	57.33%	57.06%	191.67%	101.24%	22.44%	22.40%	100.00%	-
Div Payout %	56.43%	134.05%	111.04%	80.50%	33.78%	86.58%	89.73%	-
YoY %	-57.90%	20.72%	37.94%	138.31%	-60.98%	-3.51%	-	-
Horiz. %	62.89%	149.39%	123.75%	89.71%	37.65%	96.49%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Equity
Net Worth	274,638	259,658	259,250	266,733	257,999	246,767	244,841	7.96%
YoY %	5.77%	0.16%	-2.81%	3.39%	4.55%	0.79%	-	-
Horiz. %	112.17%	106.05%	105.89%	108.94%	105.37%	100.79%	100.00%	-
NOSH	274,638	273,324	270,052	269,427	268,749	268,225	266,131	2.12%
YoY %	0.48%	1.21%	0.23%	0.25%	0.20%	0.79%	-	-
Horiz. %	103.20%	102.70%	101.47%	101.24%	100.98%	100.79%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Ratio Analysis
NP Margin	14.91%	13.16%	14.26%	14.75%	12.62%	10.91%	10.07%	-
YoY %	13.30%	-7.71%	-3.32%	16.88%	15.67%	8.34%	-	-
Horiz. %	148.06%	130.69%	141.61%	146.47%	125.32%	108.34%	100.00%	-
ROE	8.86%	3.93%	15.95%	11.29%	6.17%	2.51%	10.90%	-
YoY %	125.45%	-75.36%	41.28%	82.98%	145.82%	-76.97%	-	-
Horiz. %	81.28%	36.06%	146.33%	103.58%	56.61%	23.03%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Per Share
RPS	59.44	28.35	107.39	75.80	46.92	21.17	99.58	-29.12%
YoY %	109.66%	-73.60%	41.68%	61.55%	121.63%	-78.74%	-	-
Horiz. %	59.69%	28.47%	107.84%	76.12%	47.12%	21.26%	100.00%	-
EPS	8.86	3.73	15.31	11.18	5.92	2.31	10.03	-7.94%
YoY %	137.53%	-75.64%	36.94%	88.85%	156.28%	-76.97%	-	-
Horiz. %	88.33%	37.19%	152.64%	111.47%	59.02%	23.03%	100.00%	-
DPS	5.00	5.00	17.00	9.00	2.00	2.00	9.00	-32.44%
YoY %	0.00%	-70.59%	88.89%	350.00%	0.00%	-77.78%	-	-
Horiz. %	55.56%	55.56%	188.89%	100.00%	22.22%	22.22%	100.00%	-
NAPS	1.00	0.95	0.96	0.99	0.96	0.92	0.92	5.72%
YoY %	5.26%	-1.04%	-3.03%	3.12%	4.35%	0.00%	-	-
Horiz. %	108.70%	103.26%	104.35%	107.61%	104.35%	100.00%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Adjusted Per Share Value based on latest NOSH - 269,166
RPS	24.17	11.47	42.94	30.24	18.67	8.41	39.24	-27.62%
YoY %	110.72%	-73.29%	42.00%	61.97%	122.00%	-78.57%	-	-
Horiz. %	61.60%	29.23%	109.43%	77.06%	47.58%	21.43%	100.00%	-
EPS	3.60	1.51	6.12	4.46	2.36	0.92	3.95	-6.00%
YoY %	138.41%	-75.33%	37.22%	88.98%	156.52%	-76.71%	-	-
Horiz. %	91.14%	38.23%	154.94%	112.91%	59.75%	23.29%	100.00%	-
DPS	2.03	2.02	6.80	3.59	0.80	0.79	3.55	-31.12%
YoY %	0.50%	-70.29%	89.42%	348.75%	1.27%	-77.75%	-	-
Horiz. %	57.18%	56.90%	191.55%	101.13%	22.54%	22.25%	100.00%	-
NAPS	0.4066	0.3845	0.3839	0.3949	0.382	0.3654	0.3625	7.96%
YoY %	5.75%	0.16%	-2.79%	3.38%	4.54%	0.80%	-	-
Horiz. %	112.17%	106.07%	105.90%	108.94%	105.38%	100.80%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-41.22%	366.92%	-31.44%	-23.62%	-51.53%	523.81%	-	-
Horiz. %	434.52%	739.29%	158.33%	230.95%	302.38%	623.81%	100.00%	-
P/EPS	24.49	47.18	9.34	13.15	20.10	48.05	8.37	104.70%
YoY %	-48.09%	405.14%	-28.97%	-34.58%	-58.17%	474.07%	-	-
Horiz. %	292.59%	563.68%	111.59%	157.11%	240.14%	574.07%	100.00%	-
EY	4.08	2.12	10.71	7.61	4.97	2.08	11.94	-51.15%
YoY %	92.45%	-80.21%	40.74%	53.12%	138.94%	-82.58%	-	-
Horiz. %	34.17%	17.76%	89.70%	63.74%	41.62%	17.42%	100.00%	-
DY	2.30	2.84	11.89	6.12	1.68	1.80	10.71	-64.17%
YoY %	-19.01%	-76.11%	94.28%	264.29%	-6.67%	-83.19%	-	-
Horiz. %	21.48%	26.52%	111.02%	57.14%	15.69%	16.81%	100.00%	-
P/NAPS	2.17	1.85	1.49	1.48	1.24	1.21	0.91	78.58%
YoY %	17.30%	24.16%	0.68%	19.35%	2.48%	32.97%	-	-
Horiz. %	238.46%	203.30%	163.74%	162.64%	136.26%	132.97%	100.00%	-

	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-31.93%	296.30%	-18.18%	-33.11%	-46.47%	476.04%	-	-
Horiz. %	455.21%	668.75%	168.75%	206.25%	308.33%	576.04%	100.00%	-
P/EPS	29.35	48.79	11.37	13.42	23.48	50.65	9.57	111.23%
YoY %	-39.84%	329.11%	-15.28%	-42.84%	-53.64%	429.26%	-	-
Horiz. %	306.69%	509.82%	118.81%	140.23%	245.35%	529.26%	100.00%	-
EY	3.41	2.05	8.80	7.45	4.26	1.97	10.45	-52.63%
YoY %	66.34%	-76.70%	18.12%	74.88%	116.24%	-81.15%	-	-
Horiz. %	32.63%	19.62%	84.21%	71.29%	40.77%	18.85%	100.00%	-
DY	1.92	2.75	9.77	6.00	1.44	1.71	9.38	-65.30%
YoY %	-30.18%	-71.85%	62.83%	316.67%	-15.79%	-81.77%	-	-
Horiz. %	20.47%	29.32%	104.16%	63.97%	15.35%	18.23%	100.00%	-
P/NAPS	2.60	1.92	1.81	1.52	1.45	1.27	1.04	84.30%
YoY %	35.42%	6.08%	19.08%	4.83%	14.17%	22.12%	-	-
Horiz. %	250.00%	184.62%	174.04%	146.15%	139.42%	122.12%	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