[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

25-Oct-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 89.73%

YoY- -67.78%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	112,754	49,832	215,346	168,612	116,150	58,741	343,656	-52.46%
YoY %	126.27%	-76.86%	27.72%	45.17%	97.73%	-82.91%	-	-
Horiz. %	32.81%	14.50%	62.66%	49.06%	33.80%	17.09%	100.00%	-
PBT	14,655	6,188	33,448	24,735	14,296	5,719	81,594	-68.19%
YoY %	136.83%	-81.50%	35.23%	73.02%	149.97%	-92.99%	-	-
Horiz. %	17.96%	7.58%	40.99%	30.31%	17.52%	7.01%	100.00%	-
Tax	-2,926	-1,521	-7,727	-5,381	-4,095	-2,040	-10,280	-56.76%
YoY %	-92.37%	80.32%	-43.60%	-31.40%	-100.74%	80.16%	-	-
Horiz. %	28.46%	14.80%	75.17%	52.34%	39.83%	19.84%	100.00%	-
NP	11,729	4,667	25,721	19,354	10,201	3,679	71,314	-70.01%
YoY %	151.32%	-81.86%	32.90%	89.73%	177.28%	-94.84%	-	-
Horiz. %	16.45%	6.54%	36.07%	27.14%	14.30%	5.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,729	4,667	25,721	19,354	10,201	3,679	75,262	-71.07%
YoY %	151.32%	-81.86%	32.90%	89.73%	177.28%	-95.11%	-	-
Horiz. %	15.58%	6.20%	34.18%	25.72%	13.55%	4.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.97%	24.58%	23.10%	21.75%	28.64%	35.67%	12.60%	-
YoY %	-18.76%	6.41%	6.21%	-24.06%	-19.71%	183.10%	-	-
Horiz. %	158.49%	195.08%	183.33%	172.62%	227.30%	283.10%	100.00%	-
Total Cost	101,025	45,165	189,625	149,258	105,949	55,062	272,342	-48.40%
YoY %	123.68%	-76.18%	27.05%	40.88%	92.42%	-79.78%	-	-
Horiz. %	37.09%	16.58%	69.63%	54.81%	38.90%	20.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	268,495	257,392	264,816	281,717	284,613	275,222	314,829	-10.07%
YoY %	4.31%	-2.80%	-6.00%	-1.02%	3.41%	-12.58%	-	-
Horiz. %	85.28%	81.76%	84.11%	89.48%	90.40%	87.42%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	28,262	14,142	64,795	64,795	39,451	39,317	68,311	-44.50%
YoY %	99.84%	-78.17%	0.00%	64.24%	0.34%	-42.44%	-	-
Horiz. %	41.37%	20.70%	94.85%	94.85%	57.75%	57.56%	100.00%	-
Div Payout %	240.96%	303.03%	251.92%	334.79%	386.74%	1,068.70%	90.77%	-
YoY %	-20.48%	20.29%	-24.75%	-13.43%	-63.81%	1,077.37%	-	-
Horiz. %	265.46%	333.84%	277.54%	368.83%	426.07%	1,177.37%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	268,495	257,392	264,816	281,717	284,613	275,222	314,829	-10.07%
YoY %	4.31%	-2.80%	-6.00%	-1.02%	3.41%	-12.58%	-	-
Horiz. %	85.28%	81.76%	84.11%	89.48%	90.40%	87.42%	100.00%	-
NOSH	282,626	282,848	281,719	281,717	281,795	280,839	297,008	-3.25%
YoY %	-0.08%	0.40%	0.00%	-0.03%	0.34%	-5.44%	-	-
Horiz. %	95.16%	95.23%	94.85%	94.85%	94.88%	94.56%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	10.40%	9.37%	11.94%	11.48%	8.78%	6.26%	20.75%	-
YoY %	10.99%	-21.52%	4.01%	30.75%	40.26%	-69.83%	-	-
Horiz. %	50.12%	45.16%	57.54%	55.33%	42.31%	30.17%	100.00%	-
ROE	4.37%	1.81%	9.71%	6.87%	3.58%	1.34%	23.91%	-
YoY %	141.44%	-81.36%	41.34%	91.90%	167.16%	-94.40%	-	-
Horiz. %	18.28%	7.57%	40.61%	28.73%	14.97%	5.60%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	39.90	17.62	76.44	59.85	41.22	20.92	115.71	-50.85%
YoY %	126.45%	-76.95%	27.72%	45.20%	97.04%	-81.92%	-	-
Horiz. %	34.48%	15.23%	66.06%	51.72%	35.62%	18.08%	100.00%	-
EPS	4.15	1.65	9.13	6.87	3.62	1.31	25.34	-70.09%
YoY %	151.52%	-81.93%	32.90%	89.78%	176.34%	-94.83%	-	-
Horiz. %	16.38%	6.51%	36.03%	27.11%	14.29%	5.17%	100.00%	-
DPS	10.00	5.00	23.00	23.00	14.00	14.00	23.00	-42.63%
YoY %	100.00%	-78.26%	0.00%	64.29%	0.00%	-39.13%	-	-
Horiz. %	43.48%	21.74%	100.00%	100.00%	60.87%	60.87%	100.00%	-
NAPS	0.95	0.91	0.94	1.00	1.01	0.98	1.06	-7.04%
YoY %	4.40%	-3.19%	-6.00%	-0.99%	3.06%	-7.55%	-	-
Horiz. %	89.62%	85.85%	88.68%	94.34%	95.28%	92.45%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 281,630
RPS	16.69	7.38	31.89	24.97	17.20	8.70	50.88	-52.46%
YoY %	126.15%	-76.86%	27.71%	45.17%	97.70%	-82.90%	-	-
Horiz. %	32.80%	14.50%	62.68%	49.08%	33.81%	17.10%	100.00%	-
EPS	1.74	0.69	3.81	2.87	1.51	0.54	11.14	-71.02%
YoY %	152.17%	-81.89%	32.75%	90.07%	179.63%	-95.15%	-	-
Horiz. %	15.62%	6.19%	34.20%	25.76%	13.55%	4.85%	100.00%	-
DPS	4.18	2.09	9.59	9.59	5.84	5.82	10.11	-44.53%
YoY %	100.00%	-78.21%	0.00%	64.21%	0.34%	-42.43%	-	-
Horiz. %	41.35%	20.67%	94.86%	94.86%	57.76%	57.57%	100.00%	-
NAPS	0.3975	0.3811	0.3921	0.4171	0.4214	0.4075	0.4662	-10.09%
YoY %	4.30%	-2.81%	-5.99%	-1.02%	3.41%	-12.59%	-	-
Horiz. %	85.26%	81.75%	84.11%	89.47%	90.39%	87.41%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	6.09	5.16	3.48	3.65	3.33	5.41	6.50	-
P/RPS	15.27	29.29	4.55	6.10	8.08	25.87	5.62	94.83%
YoY %	-47.87%	543.74%	-25.41%	-24.50%	-68.77%	360.32%	-	-
Horiz. %	271.71%	521.17%	80.96%	108.54%	143.77%	460.32%	100.00%	-
P/EPS	146.75	312.73	38.12	53.13	91.99	412.98	25.65	220.22%
YoY %	-53.07%	720.38%	-28.25%	-42.24%	-77.73%	1,510.06%	-	-
Horiz. %	572.12%	1,219.22%	148.62%	207.13%	358.64%	1,610.06%	100.00%	-
EY	0.68	0.32	2.62	1.88	1.09	0.24	3.90	-68.82%
YoY %	112.50%	-87.79%	39.36%	72.48%	354.17%	-93.85%	-	-
Horiz. %	17.44%	8.21%	67.18%	48.21%	27.95%	6.15%	100.00%	-
DY	1.64	0.97	6.61	6.30	4.20	2.59	3.54	-40.15%
YoY %	69.07%	-85.33%	4.92%	50.00%	62.16%	-26.84%	-	-
Horiz. %	46.33%	27.40%	186.72%	177.97%	118.64%	73.16%	100.00%	-
P/NAPS	6.41	5.67	3.70	3.65	3.30	5.52	6.13	3.02%
YoY %	13.05%	53.24%	1.37%	10.61%	-40.22%	-9.95%	-	-
Horiz. %	104.57%	92.50%	60.36%	59.54%	53.83%	90.05%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	25/07/17	25/04/17	23/02/17	25/10/16	26/07/16	26/04/16	23/02/16	-
Price	6.17	5.25	4.40	3.56	3.27	3.89	5.53	-
P/RPS	15.47	29.80	5.76	5.95	7.93	18.60	4.78	118.95%
YoY %	-48.09%	417.36%	-3.19%	-24.97%	-57.37%	289.12%	-	-
Horiz. %	323.64%	623.43%	120.50%	124.48%	165.90%	389.12%	100.00%	-
P/EPS	148.67	318.18	48.19	51.82	90.33	296.95	21.82	259.82%
YoY %	-53.27%	560.26%	-7.01%	-42.63%	-69.58%	1,260.91%	-	-
Horiz. %	681.35%	1,458.20%	220.85%	237.49%	413.98%	1,360.91%	100.00%	-
EY	0.67	0.31	2.07	1.93	1.11	0.34	4.58	-72.26%
YoY %	116.13%	-85.02%	7.25%	73.87%	226.47%	-92.58%	-	-
Horiz. %	14.63%	6.77%	45.20%	42.14%	24.24%	7.42%	100.00%	-
DY	1.62	0.95	5.23	6.46	4.28	3.60	4.16	-46.70%
YoY %	70.53%	-81.84%	-19.04%	50.93%	18.89%	-13.46%	-	-
Horiz. %	38.94%	22.84%	125.72%	155.29%	102.88%	86.54%	100.00%	-
P/NAPS	6.49	5.77	4.68	3.56	3.24	3.97	5.22	15.63%
YoY %	12.48%	23.29%	31.46%	9.88%	-18.39%	-23.95%	-	-
Horiz. %	124.33%	110.54%	89.66%	68.20%	62.07%	76.05%	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