[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.35%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 177,725 88,695 355,044 265,115 174,041 83,422 321,423 -32.70%
PBT 41,135 20,363 76,217 59,656 37,822 17,046 62,543 -24.42%
Tax -6,053 -3,214 -11,818 -10,564 -6,424 -2,944 -9,927 -28.15%
NP 35,082 17,149 64,399 49,092 31,398 14,102 52,616 -23.73%
-
NP to SH 35,082 17,149 65,465 49,092 31,398 14,102 52,616 -23.73%
-
Tax Rate 14.71% 15.78% 15.51% 17.71% 16.98% 17.27% 15.87% -
Total Cost 142,643 71,546 290,645 216,023 142,643 69,320 268,807 -34.53%
-
Net Worth 300,783 281,131 283,530 297,527 291,552 271,407 273,868 6.46%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 36,543 36,547 61,759 61,750 30,837 30,778 38,728 -3.80%
Div Payout % 104.17% 213.11% 94.34% 125.79% 98.21% 218.25% 73.61% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 300,783 281,131 283,530 297,527 291,552 271,407 273,868 6.46%
NOSH 281,105 281,131 280,723 280,686 280,339 279,801 276,635 1.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 19.74% 19.33% 18.14% 18.52% 18.04% 16.90% 16.37% -
ROE 11.66% 6.10% 23.09% 16.50% 10.77% 5.20% 19.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 63.22 31.55 126.47 94.45 62.08 29.81 116.19 -33.42%
EPS 12.48 6.10 22.94 17.49 11.20 5.04 19.02 -24.54%
DPS 13.00 13.00 22.00 22.00 11.00 11.00 14.00 -4.83%
NAPS 1.07 1.00 1.01 1.06 1.04 0.97 0.99 5.33%
Adjusted Per Share Value based on latest NOSH - 280,412
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 26.33 13.14 52.59 39.27 25.78 12.36 47.61 -32.69%
EPS 5.20 2.54 9.70 7.27 4.65 2.09 7.79 -23.67%
DPS 5.41 5.41 9.15 9.15 4.57 4.56 5.74 -3.88%
NAPS 0.4456 0.4164 0.42 0.4407 0.4319 0.402 0.4057 6.47%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.95 5.26 4.30 4.68 4.23 3.44 3.17 -
P/RPS 9.41 16.67 3.40 4.95 6.81 11.54 2.73 128.70%
P/EPS 47.68 86.23 18.44 26.76 37.77 68.25 16.67 101.88%
EY 2.10 1.16 5.42 3.74 2.65 1.47 6.00 -50.43%
DY 2.18 2.47 5.12 4.70 2.60 3.20 4.42 -37.65%
P/NAPS 5.56 5.26 4.26 4.42 4.07 3.55 3.20 44.67%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/07/15 28/04/15 24/02/15 28/10/14 05/08/14 29/04/14 25/02/14 -
Price 6.10 6.09 4.99 4.24 4.65 3.58 3.26 -
P/RPS 9.65 19.30 3.95 4.49 7.49 12.01 2.81 128.13%
P/EPS 48.88 99.84 21.40 24.24 41.52 71.03 17.14 101.48%
EY 2.05 1.00 4.67 4.13 2.41 1.41 5.83 -50.27%
DY 2.13 2.13 4.41 5.19 2.37 3.07 4.29 -37.37%
P/NAPS 5.70 6.09 4.94 4.00 4.47 3.69 3.29 44.39%

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