[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Apr-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2011

Quarter

31-Mar-2011 [#1]

Profit Trend

QoQ- -78.39%

YoY- 4.47%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	265,019	207,084	136,365	67,085	279,150	205,700	129,317	61.13%
YoY %	27.98%	51.86%	103.27%	-75.97%	35.71%	59.07%	-	-
Horiz. %	204.94%	160.14%	105.45%	51.88%	215.86%	159.07%	100.00%	-
PBT	30,249	24,550	15,920	7,479	37,426	26,107	15,567	55.52%
YoY %	23.21%	54.21%	112.86%	-80.02%	43.36%	67.71%	-	-
Horiz. %	194.31%	157.71%	102.27%	48.04%	240.42%	167.71%	100.00%	-
Tax	-3,556	-2,878	-1,981	-1,054	-7,699	-3,716	-1,830	55.53%
YoY %	-23.56%	-45.28%	-87.95%	86.31%	-107.19%	-103.06%	-	-
Horiz. %	194.32%	157.27%	108.25%	57.60%	420.71%	203.06%	100.00%	-
NP	26,693	21,672	13,939	6,425	29,727	22,391	13,737	55.52%
YoY %	23.17%	55.48%	116.95%	-78.39%	32.76%	63.00%	-	-
Horiz. %	194.31%	157.76%	101.47%	46.77%	216.40%	163.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,693	21,672	13,939	6,425	29,727	22,391	13,737	55.52%
YoY %	23.17%	55.48%	116.95%	-78.39%	32.76%	63.00%	-	-
Horiz. %	194.31%	157.76%	101.47%	46.77%	216.40%	163.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.76%	11.72%	12.44%	14.09%	20.57%	14.23%	11.76%	-
YoY %	0.34%	-5.79%	-11.71%	-31.50%	44.55%	21.00%	-	-
Horiz. %	100.00%	99.66%	105.78%	119.81%	174.91%	121.00%	100.00%	-
Total Cost	238,326	185,412	122,426	60,660	249,423	183,309	115,580	61.79%
YoY %	28.54%	51.45%	101.82%	-75.68%	36.07%	58.60%	-	-
Horiz. %	206.20%	160.42%	105.92%	52.48%	215.80%	158.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	244,841	252,618	249,574	246,911	245,603	238,484	229,830	4.29%
YoY %	-3.08%	1.22%	1.08%	0.53%	2.99%	3.77%	-	-
Horiz. %	106.53%	109.92%	108.59%	107.43%	106.86%	103.77%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	23,951	18,613	5,310	5,309	18,892	17,621	7,925	108.61%
YoY %	28.68%	250.53%	0.02%	-71.90%	7.21%	122.35%	-	-
Horiz. %	302.22%	234.86%	67.00%	66.99%	238.38%	222.35%	100.00%	-
Div Payout %	89.73%	85.89%	38.10%	82.64%	63.55%	78.70%	57.69%	-
YoY %	4.47%	125.43%	-53.90%	30.04%	-19.25%	36.42%	-	-
Horiz. %	155.54%	148.88%	66.04%	143.25%	110.16%	136.42%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	244,841	252,618	249,574	246,911	245,603	238,484	229,830	4.29%
YoY %	-3.08%	1.22%	1.08%	0.53%	2.99%	3.77%	-	-
Horiz. %	106.53%	109.92%	108.59%	107.43%	106.86%	103.77%	100.00%	-
NOSH	266,131	265,914	265,504	265,495	269,893	264,982	264,173	0.49%
YoY %	0.08%	0.15%	0.00%	-1.63%	1.85%	0.31%	-	-
Horiz. %	100.74%	100.66%	100.50%	100.50%	102.17%	100.31%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	10.07%	10.47%	10.22%	9.58%	10.65%	10.89%	10.62%	-
YoY %	-3.82%	2.45%	6.68%	-10.05%	-2.20%	2.54%	-	-
Horiz. %	94.82%	98.59%	96.23%	90.21%	100.28%	102.54%	100.00%	-
ROE	10.90%	8.58%	5.59%	2.60%	12.10%	9.39%	5.98%	-
YoY %	27.04%	53.49%	115.00%	-78.51%	28.86%	57.02%	-	-
Horiz. %	182.27%	143.48%	93.48%	43.48%	202.34%	157.02%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	99.58	77.88	51.36	25.27	103.43	77.63	48.95	60.34%
YoY %	27.86%	51.64%	103.24%	-75.57%	33.23%	58.59%	-	-
Horiz. %	203.43%	159.10%	104.92%	51.62%	211.30%	158.59%	100.00%	-
EPS	10.03	8.15	5.25	2.42	11.21	8.45	5.20	54.76%
YoY %	23.07%	55.24%	116.94%	-78.41%	32.66%	62.50%	-	-
Horiz. %	192.88%	156.73%	100.96%	46.54%	215.58%	162.50%	100.00%	-
DPS	9.00	7.00	2.00	2.00	7.00	6.65	3.00	107.59%
YoY %	28.57%	250.00%	0.00%	-71.43%	5.26%	121.67%	-	-
Horiz. %	300.00%	233.33%	66.67%	66.67%	233.33%	221.67%	100.00%	-
NAPS	0.92	0.95	0.94	0.93	0.91	0.90	0.87	3.78%
YoY %	-3.16%	1.06%	1.08%	2.20%	1.11%	3.45%	-	-
Horiz. %	105.75%	109.20%	108.05%	106.90%	104.60%	103.45%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 265,495
RPS	39.24	30.66	20.19	9.93	41.33	30.46	19.15	61.11%
YoY %	27.98%	51.86%	103.32%	-75.97%	35.69%	59.06%	-	-
Horiz. %	204.91%	160.10%	105.43%	51.85%	215.82%	159.06%	100.00%	-
EPS	3.95	3.21	2.06	0.95	4.40	3.32	2.03	55.67%
YoY %	23.05%	55.83%	116.84%	-78.41%	32.53%	63.55%	-	-
Horiz. %	194.58%	158.13%	101.48%	46.80%	216.75%	163.55%	100.00%	-
DPS	3.55	2.76	0.79	0.79	2.80	2.61	1.17	109.16%
YoY %	28.62%	249.37%	0.00%	-71.79%	7.28%	123.08%	-	-
Horiz. %	303.42%	235.90%	67.52%	67.52%	239.32%	223.08%	100.00%	-
NAPS	0.3625	0.374	0.3695	0.3656	0.3637	0.3531	0.3403	4.29%
YoY %	-3.07%	1.22%	1.07%	0.52%	3.00%	3.76%	-	-
Horiz. %	106.52%	109.90%	108.58%	107.43%	106.88%	103.76%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.84	0.93	1.01	1.09	1.16	1.12	1.46	-
P/RPS	0.84	1.19	1.97	4.31	1.12	1.44	2.98	-56.90%
YoY %	-29.41%	-39.59%	-54.29%	284.82%	-22.22%	-51.68%	-	-
Horiz. %	28.19%	39.93%	66.11%	144.63%	37.58%	48.32%	100.00%	-
P/EPS	8.37	11.41	19.24	45.04	10.53	13.25	28.08	-55.27%
YoY %	-26.64%	-40.70%	-57.28%	327.73%	-20.53%	-52.81%	-	-
Horiz. %	29.81%	40.63%	68.52%	160.40%	37.50%	47.19%	100.00%	-
EY	11.94	8.76	5.20	2.22	9.50	7.54	3.56	123.56%
YoY %	36.30%	68.46%	134.23%	-76.63%	25.99%	111.80%	-	-
Horiz. %	335.39%	246.07%	146.07%	62.36%	266.85%	211.80%	100.00%	-
DY	10.71	7.53	1.98	1.83	6.03	5.94	2.05	200.18%
YoY %	42.23%	280.30%	8.20%	-69.65%	1.52%	189.76%	-	-
Horiz. %	522.44%	367.32%	96.59%	89.27%	294.15%	289.76%	100.00%	-
P/NAPS	0.91	0.98	1.07	1.17	1.27	1.24	1.68	-33.47%
YoY %	-7.14%	-8.41%	-8.55%	-7.87%	2.42%	-26.19%	-	-
Horiz. %	54.17%	58.33%	63.69%	69.64%	75.60%	73.81%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	22/02/12	25/10/11	26/07/11	26/04/11	23/02/11	26/10/10	27/07/10	-
Price	0.96	0.90	1.00	1.14	1.13	1.18	1.46	-
P/RPS	0.96	1.16	1.95	4.51	1.09	1.52	2.98	-52.90%
YoY %	-17.24%	-40.51%	-56.76%	313.76%	-28.29%	-48.99%	-	-
Horiz. %	32.21%	38.93%	65.44%	151.34%	36.58%	51.01%	100.00%	-
P/EPS	9.57	11.04	19.05	47.11	10.26	13.96	28.08	-51.11%
YoY %	-13.32%	-42.05%	-59.56%	359.16%	-26.50%	-50.28%	-	-
Horiz. %	34.08%	39.32%	67.84%	167.77%	36.54%	49.72%	100.00%	-
EY	10.45	9.06	5.25	2.12	9.75	7.16	3.56	104.60%
YoY %	15.34%	72.57%	147.64%	-78.26%	36.17%	101.12%	-	-
Horiz. %	293.54%	254.49%	147.47%	59.55%	273.88%	201.12%	100.00%	-
DY	9.38	7.78	2.00	1.75	6.19	5.64	2.05	174.85%
YoY %	20.57%	289.00%	14.29%	-71.73%	9.75%	175.12%	-	-
Horiz. %	457.56%	379.51%	97.56%	85.37%	301.95%	275.12%	100.00%	-
P/NAPS	1.04	0.95	1.06	1.23	1.24	1.31	1.68	-27.30%
YoY %	9.47%	-10.38%	-13.82%	-0.81%	-5.34%	-22.02%	-	-
Horiz. %	61.90%	56.55%	63.10%	73.21%	73.81%	77.98%	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