[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.2%
YoY- 38.32%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 355,044 265,115 174,041 83,422 321,423 242,929 163,235 67.63%
PBT 76,217 59,656 37,822 17,046 62,543 47,508 28,863 90.70%
Tax -11,818 -10,564 -6,424 -2,944 -9,927 -7,989 -4,530 89.17%
NP 64,399 49,092 31,398 14,102 52,616 39,519 24,333 90.99%
-
NP to SH 65,465 49,092 31,398 14,102 52,616 39,519 24,333 93.08%
-
Tax Rate 15.51% 17.71% 16.98% 17.27% 15.87% 16.82% 15.69% -
Total Cost 290,645 216,023 142,643 69,320 268,807 203,410 138,902 63.37%
-
Net Worth 283,530 297,527 291,552 271,407 273,868 284,051 274,638 2.14%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 61,759 61,750 30,837 30,778 38,728 46,882 13,731 171.73%
Div Payout % 94.34% 125.79% 98.21% 218.25% 73.61% 118.63% 56.43% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 283,530 297,527 291,552 271,407 273,868 284,051 274,638 2.14%
NOSH 280,723 280,686 280,339 279,801 276,635 275,778 274,638 1.46%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.14% 18.52% 18.04% 16.90% 16.37% 16.27% 14.91% -
ROE 23.09% 16.50% 10.77% 5.20% 19.21% 13.91% 8.86% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 126.47 94.45 62.08 29.81 116.19 88.09 59.44 65.19%
EPS 22.94 17.49 11.20 5.04 19.02 14.33 8.86 88.22%
DPS 22.00 22.00 11.00 11.00 14.00 17.00 5.00 167.79%
NAPS 1.01 1.06 1.04 0.97 0.99 1.03 1.00 0.66%
Adjusted Per Share Value based on latest NOSH - 279,801
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 52.59 39.27 25.78 12.36 47.61 35.99 24.18 67.62%
EPS 9.70 7.27 4.65 2.09 7.79 5.85 3.60 93.28%
DPS 9.15 9.15 4.57 4.56 5.74 6.94 2.03 172.11%
NAPS 0.42 0.4407 0.4319 0.402 0.4057 0.4208 0.4068 2.14%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.30 4.68 4.23 3.44 3.17 2.91 2.17 -
P/RPS 3.40 4.95 6.81 11.54 2.73 3.30 3.65 -4.60%
P/EPS 18.44 26.76 37.77 68.25 16.67 20.31 24.49 -17.19%
EY 5.42 3.74 2.65 1.47 6.00 4.92 4.08 20.78%
DY 5.12 4.70 2.60 3.20 4.42 5.84 2.30 70.24%
P/NAPS 4.26 4.42 4.07 3.55 3.20 2.83 2.17 56.59%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 28/10/14 05/08/14 29/04/14 25/02/14 29/10/13 30/07/13 -
Price 4.99 4.24 4.65 3.58 3.26 3.14 2.60 -
P/RPS 3.95 4.49 7.49 12.01 2.81 3.56 4.37 -6.49%
P/EPS 21.40 24.24 41.52 71.03 17.14 21.91 29.35 -18.94%
EY 4.67 4.13 2.41 1.41 5.83 4.56 3.41 23.25%
DY 4.41 5.19 2.37 3.07 4.29 5.41 1.92 73.82%
P/NAPS 4.94 4.00 4.47 3.69 3.29 3.05 2.60 53.22%

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