[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 86.59%
YoY- 3.28%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 90,269 42,631 206,043 157,462 101,798 55,395 227,523 -46.09%
PBT 21,906 10,082 55,472 37,515 20,365 12,941 51,996 -43.88%
Tax -1,271 -635 -2,523 -2,458 -1,577 -404 -1,192 4.38%
NP 20,635 9,447 52,949 35,057 18,788 12,537 50,804 -45.24%
-
NP to SH 20,635 9,447 52,949 35,057 18,788 12,537 50,804 -45.24%
-
Tax Rate 5.80% 6.30% 4.55% 6.55% 7.74% 3.12% 2.29% -
Total Cost 69,634 33,184 153,094 122,405 83,010 42,858 176,719 -46.34%
-
Net Worth 301,250 287,861 301,250 301,250 294,555 287,861 294,555 1.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 33,472 20,083 50,208 33,472 33,472 20,083 50,208 -23.74%
Div Payout % 162.21% 212.59% 94.82% 95.48% 178.16% 160.19% 98.83% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 301,250 287,861 301,250 301,250 294,555 287,861 294,555 1.51%
NOSH 669,444 669,444 669,444 669,444 669,444 669,444 669,444 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 22.86% 22.16% 25.70% 22.26% 18.46% 22.63% 22.33% -
ROE 6.85% 3.28% 17.58% 11.64% 6.38% 4.36% 17.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.48 6.37 30.78 23.52 15.21 8.27 33.99 -46.11%
EPS 3.08 1.41 7.91 5.24 2.81 1.87 7.59 -45.27%
DPS 5.00 3.00 7.50 5.00 5.00 3.00 7.50 -23.74%
NAPS 0.45 0.43 0.45 0.45 0.44 0.43 0.44 1.51%
Adjusted Per Share Value based on latest NOSH - 669,444
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.38 6.32 30.53 23.33 15.09 8.21 33.72 -46.09%
EPS 3.06 1.40 7.85 5.20 2.78 1.86 7.53 -45.22%
DPS 4.96 2.98 7.44 4.96 4.96 2.98 7.44 -23.74%
NAPS 0.4464 0.4266 0.4464 0.4464 0.4365 0.4266 0.4365 1.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.20 1.52 1.66 2.06 2.30 2.75 2.70 -
P/RPS 8.90 23.87 5.39 8.76 15.13 33.23 7.94 7.92%
P/EPS 38.93 107.71 20.99 39.34 81.95 146.84 35.58 6.19%
EY 2.57 0.93 4.76 2.54 1.22 0.68 2.81 -5.79%
DY 4.17 1.97 4.52 2.43 2.17 1.09 2.78 31.13%
P/NAPS 2.67 3.53 3.69 4.58 5.23 6.40 6.14 -42.68%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/07/22 26/04/22 22/02/22 26/10/21 27/07/21 27/04/21 24/02/21 -
Price 1.18 1.46 1.35 2.15 2.27 2.47 3.04 -
P/RPS 8.75 22.93 4.39 9.14 14.93 29.85 8.94 -1.42%
P/EPS 38.28 103.46 17.07 41.06 80.88 131.89 40.06 -2.99%
EY 2.61 0.97 5.86 2.44 1.24 0.76 2.50 2.92%
DY 4.24 2.05 5.56 2.33 2.20 1.21 2.47 43.50%
P/NAPS 2.62 3.40 3.00 4.78 5.16 5.74 6.91 -47.70%

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