[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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 265,019 207,084 136,365 67,085 279,150 205,700 129,317 61.13%
PBT 30,249 24,550 15,920 7,479 37,426 26,107 15,567 55.52%
Tax -3,556 -2,878 -1,981 -1,054 -7,699 -3,716 -1,830 55.53%
NP 26,693 21,672 13,939 6,425 29,727 22,391 13,737 55.52%
-
NP to SH 26,693 21,672 13,939 6,425 29,727 22,391 13,737 55.52%
-
Tax Rate 11.76% 11.72% 12.44% 14.09% 20.57% 14.23% 11.76% -
Total Cost 238,326 185,412 122,426 60,660 249,423 183,309 115,580 61.79%
-
Net Worth 244,841 252,618 249,574 246,911 245,603 238,484 229,830 4.29%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 23,951 18,613 5,310 5,309 18,892 17,621 7,925 108.61%
Div Payout % 89.73% 85.89% 38.10% 82.64% 63.55% 78.70% 57.69% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 244,841 252,618 249,574 246,911 245,603 238,484 229,830 4.29%
NOSH 266,131 265,914 265,504 265,495 269,893 264,982 264,173 0.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.07% 10.47% 10.22% 9.58% 10.65% 10.89% 10.62% -
ROE 10.90% 8.58% 5.59% 2.60% 12.10% 9.39% 5.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 99.58 77.88 51.36 25.27 103.43 77.63 48.95 60.34%
EPS 10.03 8.15 5.25 2.42 11.21 8.45 5.20 54.76%
DPS 9.00 7.00 2.00 2.00 7.00 6.65 3.00 107.59%
NAPS 0.92 0.95 0.94 0.93 0.91 0.90 0.87 3.78%
Adjusted Per Share Value based on latest NOSH - 265,495
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.25 30.67 20.19 9.93 41.34 30.46 19.15 61.14%
EPS 3.95 3.21 2.06 0.95 4.40 3.32 2.03 55.67%
DPS 3.55 2.76 0.79 0.79 2.80 2.61 1.17 109.16%
NAPS 0.3626 0.3741 0.3696 0.3657 0.3637 0.3532 0.3404 4.28%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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%
P/EPS 8.37 11.41 19.24 45.04 10.53 13.25 28.08 -55.27%
EY 11.94 8.76 5.20 2.22 9.50 7.54 3.56 123.56%
DY 10.71 7.53 1.98 1.83 6.03 5.94 2.05 200.18%
P/NAPS 0.91 0.98 1.07 1.17 1.27 1.24 1.68 -33.47%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
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%
P/EPS 9.57 11.04 19.05 47.11 10.26 13.96 28.08 -51.11%
EY 10.45 9.06 5.25 2.12 9.75 7.16 3.56 104.60%
DY 9.38 7.78 2.00 1.75 6.19 5.64 2.05 174.85%
P/NAPS 1.04 0.95 1.06 1.23 1.24 1.31 1.68 -27.30%

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