[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

27-Oct-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 71.24%

YoY- 22.37%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	116,150	58,741	343,656	266,432	177,725	88,695	355,044	-52.55%
YoY %	97.73%	-82.91%	28.98%	49.91%	100.38%	-75.02%	-	-
Horiz. %	32.71%	16.54%	96.79%	75.04%	50.06%	24.98%	100.00%	-
PBT	14,296	5,719	81,594	63,306	41,135	20,363	76,217	-67.26%
YoY %	149.97%	-92.99%	28.89%	53.90%	102.01%	-73.28%	-	-
Horiz. %	18.76%	7.50%	107.05%	83.06%	53.97%	26.72%	100.00%	-
Tax	-4,095	-2,040	-10,280	-7,734	-6,053	-3,214	-11,818	-50.69%
YoY %	-100.74%	80.16%	-32.92%	-27.77%	-88.33%	72.80%	-	-
Horiz. %	34.65%	17.26%	86.99%	65.44%	51.22%	27.20%	100.00%	-
NP	10,201	3,679	71,314	55,572	35,082	17,149	64,399	-70.75%
YoY %	177.28%	-94.84%	28.33%	58.41%	104.57%	-73.37%	-	-
Horiz. %	15.84%	5.71%	110.74%	86.29%	54.48%	26.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,201	3,679	75,262	60,075	35,082	17,149	65,465	-71.07%
YoY %	177.28%	-95.11%	25.28%	71.24%	104.57%	-73.80%	-	-
Horiz. %	15.58%	5.62%	114.97%	91.77%	53.59%	26.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.64%	35.67%	12.60%	12.22%	14.71%	15.78%	15.51%	-
YoY %	-19.71%	183.10%	3.11%	-16.93%	-6.78%	1.74%	-	-
Horiz. %	184.66%	229.98%	81.24%	78.79%	94.84%	101.74%	100.00%	-
Total Cost	105,949	55,062	272,342	210,860	142,643	71,546	290,645	-49.00%
YoY %	92.42%	-79.78%	29.16%	47.82%	99.37%	-75.38%	-	-
Horiz. %	36.45%	18.94%	93.70%	72.55%	49.08%	24.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,613	275,222	314,829	337,465	300,783	281,131	283,530	0.25%
YoY %	3.41%	-12.58%	-6.71%	12.20%	6.99%	-0.85%	-	-
Horiz. %	100.38%	97.07%	111.04%	119.02%	106.09%	99.15%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	39,451	39,317	68,311	69,925	36,543	36,547	61,759	-25.84%
YoY %	0.34%	-42.44%	-2.31%	91.35%	-0.01%	-40.82%	-	-
Horiz. %	63.88%	63.66%	110.61%	113.22%	59.17%	59.18%	100.00%	-
Div Payout %	386.74%	1,068.70%	90.77%	116.40%	104.17%	213.11%	94.34%	-
YoY %	-63.81%	1,077.37%	-22.02%	11.74%	-51.12%	125.90%	-	-
Horiz. %	409.94%	1,132.82%	96.22%	123.38%	110.42%	225.90%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	284,613	275,222	314,829	337,465	300,783	281,131	283,530	0.25%
YoY %	3.41%	-12.58%	-6.71%	12.20%	6.99%	-0.85%	-	-
Horiz. %	100.38%	97.07%	111.04%	119.02%	106.09%	99.15%	100.00%	-
NOSH	281,795	280,839	297,008	304,023	281,105	281,131	280,723	0.25%
YoY %	0.34%	-5.44%	-2.31%	8.15%	-0.01%	0.15%	-	-
Horiz. %	100.38%	100.04%	105.80%	108.30%	100.14%	100.15%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	8.78%	6.26%	20.75%	20.86%	19.74%	19.33%	18.14%	-
YoY %	40.26%	-69.83%	-0.53%	5.67%	2.12%	6.56%	-	-
Horiz. %	48.40%	34.51%	114.39%	114.99%	108.82%	106.56%	100.00%	-
ROE	3.58%	1.34%	23.91%	17.80%	11.66%	6.10%	23.09%	-
YoY %	167.16%	-94.40%	34.33%	52.66%	91.15%	-73.58%	-	-
Horiz. %	15.50%	5.80%	103.55%	77.09%	50.50%	26.42%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	41.22	20.92	115.71	87.64	63.22	31.55	126.47	-52.67%
YoY %	97.04%	-81.92%	32.03%	38.63%	100.38%	-75.05%	-	-
Horiz. %	32.59%	16.54%	91.49%	69.30%	49.99%	24.95%	100.00%	-
EPS	3.62	1.31	25.34	19.76	12.48	6.10	22.94	-70.83%
YoY %	176.34%	-94.83%	28.24%	58.33%	104.59%	-73.41%	-	-
Horiz. %	15.78%	5.71%	110.46%	86.14%	54.40%	26.59%	100.00%	-
DPS	14.00	14.00	23.00	23.00	13.00	13.00	22.00	-26.03%
YoY %	0.00%	-39.13%	0.00%	76.92%	0.00%	-40.91%	-	-
Horiz. %	63.64%	63.64%	104.55%	104.55%	59.09%	59.09%	100.00%	-
NAPS	1.01	0.98	1.06	1.11	1.07	1.00	1.01	0.00%
YoY %	3.06%	-7.55%	-4.50%	3.74%	7.00%	-0.99%	-	-
Horiz. %	100.00%	97.03%	104.95%	109.90%	105.94%	99.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 323,736
RPS	17.21	8.70	50.91	39.47	26.33	13.14	52.59	-52.54%
YoY %	97.82%	-82.91%	28.98%	49.91%	100.38%	-75.01%	-	-
Horiz. %	32.72%	16.54%	96.81%	75.05%	50.07%	24.99%	100.00%	-
EPS	1.51	0.54	11.15	8.90	5.20	2.54	9.70	-71.09%
YoY %	179.63%	-95.16%	25.28%	71.15%	104.72%	-73.81%	-	-
Horiz. %	15.57%	5.57%	114.95%	91.75%	53.61%	26.19%	100.00%	-
DPS	5.84	5.82	10.12	10.36	5.41	5.41	9.15	-25.89%
YoY %	0.34%	-42.49%	-2.32%	91.50%	0.00%	-40.87%	-	-
Horiz. %	63.83%	63.61%	110.60%	113.22%	59.13%	59.13%	100.00%	-
NAPS	0.4216	0.4077	0.4664	0.4999	0.4456	0.4164	0.42	0.25%
YoY %	3.41%	-12.59%	-6.70%	12.19%	7.01%	-0.86%	-	-
Horiz. %	100.38%	97.07%	111.05%	119.02%	106.10%	99.14%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	3.33	5.41	6.50	6.25	5.95	5.26	4.30	-
P/RPS	8.08	25.87	5.62	7.13	9.41	16.67	3.40	78.17%
YoY %	-68.77%	360.32%	-21.18%	-24.23%	-43.55%	390.29%	-	-
Horiz. %	237.65%	760.88%	165.29%	209.71%	276.76%	490.29%	100.00%	-
P/EPS	91.99	412.98	25.65	31.63	47.68	86.23	18.44	192.24%
YoY %	-77.73%	1,510.06%	-18.91%	-33.66%	-44.71%	367.62%	-	-
Horiz. %	498.86%	2,239.59%	139.10%	171.53%	258.57%	467.62%	100.00%	-
EY	1.09	0.24	3.90	3.16	2.10	1.16	5.42	-65.70%
YoY %	354.17%	-93.85%	23.42%	50.48%	81.03%	-78.60%	-	-
Horiz. %	20.11%	4.43%	71.96%	58.30%	38.75%	21.40%	100.00%	-
DY	4.20	2.59	3.54	3.68	2.18	2.47	5.12	-12.38%
YoY %	62.16%	-26.84%	-3.80%	68.81%	-11.74%	-51.76%	-	-
Horiz. %	82.03%	50.59%	69.14%	71.88%	42.58%	48.24%	100.00%	-
P/NAPS	3.30	5.52	6.13	5.63	5.56	5.26	4.26	-15.66%
YoY %	-40.22%	-9.95%	8.88%	1.26%	5.70%	23.47%	-	-
Horiz. %	77.46%	129.58%	143.90%	132.16%	130.52%	123.47%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	26/07/16	26/04/16	23/02/16	27/10/15	28/07/15	28/04/15	24/02/15	-
Price	3.27	3.89	5.53	6.11	6.10	6.09	4.99	-
P/RPS	7.93	18.60	4.78	6.97	9.65	19.30	3.95	59.20%
YoY %	-57.37%	289.12%	-31.42%	-27.77%	-50.00%	388.61%	-	-
Horiz. %	200.76%	470.89%	121.01%	176.46%	244.30%	488.61%	100.00%	-
P/EPS	90.33	296.95	21.82	30.92	48.88	99.84	21.40	161.41%
YoY %	-69.58%	1,260.91%	-29.43%	-36.74%	-51.04%	366.54%	-	-
Horiz. %	422.10%	1,387.62%	101.96%	144.49%	228.41%	466.54%	100.00%	-
EY	1.11	0.34	4.58	3.23	2.05	1.00	4.67	-61.66%
YoY %	226.47%	-92.58%	41.80%	57.56%	105.00%	-78.59%	-	-
Horiz. %	23.77%	7.28%	98.07%	69.16%	43.90%	21.41%	100.00%	-
DY	4.28	3.60	4.16	3.76	2.13	2.13	4.41	-1.97%
YoY %	18.89%	-13.46%	10.64%	76.53%	0.00%	-51.70%	-	-
Horiz. %	97.05%	81.63%	94.33%	85.26%	48.30%	48.30%	100.00%	-
P/NAPS	3.24	3.97	5.22	5.50	5.70	6.09	4.94	-24.53%
YoY %	-18.39%	-23.95%	-5.09%	-3.51%	-6.40%	23.28%	-	-
Horiz. %	65.59%	80.36%	105.67%	111.34%	115.38%	123.28%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-14 16:40:00

VOLUME BREAKOUT

10 Mins

BUY

2024-05-14 16:40:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-14 16:40:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

425

GENTING

GENTING BHD

401

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

PTRANS

PERAK TRANSIT BERHAD

365

MPI

MALAYSIAN PACIFIC INDUSTRIES

359

HLIND

HONG LEONG INDUSTRIES BHD

346

GENM

GENTING MALAYSIA BERHAD

297

TOPGLOV

TOP GLOVE CORPORATION BHD

272

PBBANK

PUBLIC BANK BHD

251

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More