[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 122.59%
YoY- 34.9%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 158,013 86,486 304,558 199,768 112,754 49,832 215,346 -18.69%
PBT 27,608 16,743 55,873 30,717 14,655 6,188 33,448 -12.03%
Tax -3,079 -1,555 -4,726 -4,609 -2,926 -1,521 -7,727 -45.94%
NP 24,529 15,188 51,147 26,108 11,729 4,667 25,721 -3.12%
-
NP to SH 24,529 15,188 51,147 26,108 11,729 4,667 25,721 -3.12%
-
Tax Rate 11.15% 9.29% 8.46% 15.00% 19.97% 24.58% 23.10% -
Total Cost 133,484 71,298 253,411 173,660 101,025 45,165 189,625 -20.91%
-
Net Worth 293,334 279,843 281,126 272,135 268,495 257,392 264,816 7.07%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 20,000 - 45,434 45,355 28,262 14,142 64,795 -54.42%
Div Payout % 81.54% - 88.83% 173.72% 240.96% 303.03% 251.92% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 293,334 279,843 281,126 272,135 268,495 257,392 264,816 7.07%
NOSH 667,007 285,612 285,304 283,474 282,626 282,848 281,719 77.92%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.52% 17.56% 16.79% 13.07% 10.40% 9.37% 11.94% -
ROE 8.36% 5.43% 18.19% 9.59% 4.37% 1.81% 9.71% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 23.70 30.29 107.25 70.47 39.90 17.62 76.44 -54.28%
EPS 3.68 5.32 18.01 9.21 4.15 1.65 9.13 -45.52%
DPS 3.00 0.00 16.00 16.00 10.00 5.00 23.00 -74.37%
NAPS 0.44 0.98 0.99 0.96 0.95 0.91 0.94 -39.79%
Adjusted Per Share Value based on latest NOSH - 283,609
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 23.40 12.81 45.09 29.58 16.69 7.38 31.88 -18.67%
EPS 3.63 2.25 7.57 3.87 1.74 0.69 3.81 -3.18%
DPS 2.96 0.00 6.73 6.72 4.18 2.09 9.59 -54.42%
NAPS 0.4343 0.4143 0.4162 0.4029 0.3975 0.3811 0.3921 7.07%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.21 4.06 6.60 6.15 6.09 5.16 3.48 -
P/RPS 9.32 13.41 6.15 8.73 15.27 29.29 4.55 61.50%
P/EPS 60.07 76.33 36.64 66.78 146.75 312.73 38.12 35.52%
EY 1.66 1.31 2.73 1.50 0.68 0.32 2.62 -26.29%
DY 1.36 0.00 2.42 2.60 1.64 0.97 6.61 -65.24%
P/NAPS 5.02 4.14 6.67 6.41 6.41 5.67 3.70 22.62%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 25/04/17 23/02/17 -
Price 2.50 3.95 6.22 6.59 6.17 5.25 4.40 -
P/RPS 10.55 13.04 5.80 9.35 15.47 29.80 5.76 49.86%
P/EPS 67.95 74.27 34.53 71.55 148.67 318.18 48.19 25.82%
EY 1.47 1.35 2.90 1.40 0.67 0.31 2.07 -20.45%
DY 1.20 0.00 2.57 2.43 1.62 0.95 5.23 -62.62%
P/NAPS 5.68 4.03 6.28 6.86 6.49 5.77 4.68 13.82%

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