[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 23.17%
YoY- -10.21%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 204,222 126,107 56,794 265,019 207,084 136,365 67,085 109.62%
PBT 37,450 19,493 7,395 30,249 24,550 15,920 7,479 191.83%
Tax -7,328 -3,583 -1,199 -3,556 -2,878 -1,981 -1,054 262.99%
NP 30,122 15,910 6,196 26,693 21,672 13,939 6,425 179.33%
-
NP to SH 30,122 15,910 6,196 26,693 21,672 13,939 6,425 179.33%
-
Tax Rate 19.57% 18.38% 16.21% 11.76% 11.72% 12.44% 14.09% -
Total Cost 174,100 110,197 50,598 238,326 185,412 122,426 60,660 101.57%
-
Net Worth 266,733 257,999 246,767 244,841 252,618 249,574 246,911 5.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 24,248 5,374 5,364 23,951 18,613 5,310 5,309 174.51%
Div Payout % 80.50% 33.78% 86.58% 89.73% 85.89% 38.10% 82.64% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 266,733 257,999 246,767 244,841 252,618 249,574 246,911 5.26%
NOSH 269,427 268,749 268,225 266,131 265,914 265,504 265,495 0.98%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 14.75% 12.62% 10.91% 10.07% 10.47% 10.22% 9.58% -
ROE 11.29% 6.17% 2.51% 10.90% 8.58% 5.59% 2.60% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.80 46.92 21.17 99.58 77.88 51.36 25.27 107.57%
EPS 11.18 5.92 2.31 10.03 8.15 5.25 2.42 176.61%
DPS 9.00 2.00 2.00 9.00 7.00 2.00 2.00 171.82%
NAPS 0.99 0.96 0.92 0.92 0.95 0.94 0.93 4.24%
Adjusted Per Share Value based on latest NOSH - 265,661
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 30.24 18.68 8.41 39.25 30.67 20.19 9.93 109.67%
EPS 4.46 2.36 0.92 3.95 3.21 2.06 0.95 179.58%
DPS 3.59 0.80 0.79 3.55 2.76 0.79 0.79 173.59%
NAPS 0.395 0.3821 0.3654 0.3626 0.3741 0.3696 0.3657 5.25%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.47 1.19 1.11 0.84 0.93 1.01 1.09 -
P/RPS 1.94 2.54 5.24 0.84 1.19 1.97 4.31 -41.18%
P/EPS 13.15 20.10 48.05 8.37 11.41 19.24 45.04 -55.89%
EY 7.61 4.97 2.08 11.94 8.76 5.20 2.22 126.83%
DY 6.12 1.68 1.80 10.71 7.53 1.98 1.83 123.14%
P/NAPS 1.48 1.24 1.21 0.91 0.98 1.07 1.17 16.91%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 24/07/12 24/04/12 22/02/12 25/10/11 26/07/11 26/04/11 -
Price 1.50 1.39 1.17 0.96 0.90 1.00 1.14 -
P/RPS 1.98 2.96 5.53 0.96 1.16 1.95 4.51 -42.14%
P/EPS 13.42 23.48 50.65 9.57 11.04 19.05 47.11 -56.60%
EY 7.45 4.26 1.97 10.45 9.06 5.25 2.12 130.61%
DY 6.00 1.44 1.71 9.38 7.78 2.00 1.75 126.86%
P/NAPS 1.52 1.45 1.27 1.04 0.95 1.06 1.23 15.11%

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