[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Apr-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -95.11%

YoY- -78.55%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	215,346	168,612	116,150	58,741	343,656	266,432	177,725	13.58%
YoY %	27.72%	45.17%	97.73%	-82.91%	28.98%	49.91%	-	-
Horiz. %	121.17%	94.87%	65.35%	33.05%	193.36%	149.91%	100.00%	-
PBT	33,448	24,735	14,296	5,719	81,594	63,306	41,135	-12.82%
YoY %	35.23%	73.02%	149.97%	-92.99%	28.89%	53.90%	-	-
Horiz. %	81.31%	60.13%	34.75%	13.90%	198.36%	153.90%	100.00%	-
Tax	-7,727	-5,381	-4,095	-2,040	-10,280	-7,734	-6,053	17.59%
YoY %	-43.60%	-31.40%	-100.74%	80.16%	-32.92%	-27.77%	-	-
Horiz. %	127.66%	88.90%	67.65%	33.70%	169.83%	127.77%	100.00%	-
NP	25,721	19,354	10,201	3,679	71,314	55,572	35,082	-18.61%
YoY %	32.90%	89.73%	177.28%	-94.84%	28.33%	58.41%	-	-
Horiz. %	73.32%	55.17%	29.08%	10.49%	203.28%	158.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,721	19,354	10,201	3,679	75,262	60,075	35,082	-18.61%
YoY %	32.90%	89.73%	177.28%	-95.11%	25.28%	71.24%	-	-
Horiz. %	73.32%	55.17%	29.08%	10.49%	214.53%	171.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.10%	21.75%	28.64%	35.67%	12.60%	12.22%	14.71%	-
YoY %	6.21%	-24.06%	-19.71%	183.10%	3.11%	-16.93%	-	-
Horiz. %	157.04%	147.86%	194.70%	242.49%	85.66%	83.07%	100.00%	-
Total Cost	189,625	149,258	105,949	55,062	272,342	210,860	142,643	20.79%
YoY %	27.05%	40.88%	92.42%	-79.78%	29.16%	47.82%	-	-
Horiz. %	132.94%	104.64%	74.28%	38.60%	190.93%	147.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	264,816	281,717	284,613	275,222	314,829	337,465	300,783	-8.10%
YoY %	-6.00%	-1.02%	3.41%	-12.58%	-6.71%	12.20%	-	-
Horiz. %	88.04%	93.66%	94.62%	91.50%	104.67%	112.20%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	64,795	64,795	39,451	39,317	68,311	69,925	36,543	46.24%
YoY %	0.00%	64.24%	0.34%	-42.44%	-2.31%	91.35%	-	-
Horiz. %	177.31%	177.31%	107.96%	107.59%	186.93%	191.35%	100.00%	-
Div Payout %	251.92%	334.79%	386.74%	1,068.70%	90.77%	116.40%	104.17%	-
YoY %	-24.75%	-13.43%	-63.81%	1,077.37%	-22.02%	11.74%	-	-
Horiz. %	241.84%	321.39%	371.26%	1,025.92%	87.14%	111.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	264,816	281,717	284,613	275,222	314,829	337,465	300,783	-8.10%
YoY %	-6.00%	-1.02%	3.41%	-12.58%	-6.71%	12.20%	-	-
Horiz. %	88.04%	93.66%	94.62%	91.50%	104.67%	112.20%	100.00%	-
NOSH	281,719	281,717	281,795	280,839	297,008	304,023	281,105	0.14%
YoY %	0.00%	-0.03%	0.34%	-5.44%	-2.31%	8.15%	-	-
Horiz. %	100.22%	100.22%	100.25%	99.91%	105.66%	108.15%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	11.94%	11.48%	8.78%	6.26%	20.75%	20.86%	19.74%	-
YoY %	4.01%	30.75%	40.26%	-69.83%	-0.53%	5.67%	-	-
Horiz. %	60.49%	58.16%	44.48%	31.71%	105.12%	105.67%	100.00%	-
ROE	9.71%	6.87%	3.58%	1.34%	23.91%	17.80%	11.66%	-
YoY %	41.34%	91.90%	167.16%	-94.40%	34.33%	52.66%	-	-
Horiz. %	83.28%	58.92%	30.70%	11.49%	205.06%	152.66%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	76.44	59.85	41.22	20.92	115.71	87.64	63.22	13.42%
YoY %	27.72%	45.20%	97.04%	-81.92%	32.03%	38.63%	-	-
Horiz. %	120.91%	94.67%	65.20%	33.09%	183.03%	138.63%	100.00%	-
EPS	9.13	6.87	3.62	1.31	25.34	19.76	12.48	-18.73%
YoY %	32.90%	89.78%	176.34%	-94.83%	28.24%	58.33%	-	-
Horiz. %	73.16%	55.05%	29.01%	10.50%	203.04%	158.33%	100.00%	-
DPS	23.00	23.00	14.00	14.00	23.00	23.00	13.00	46.02%
YoY %	0.00%	64.29%	0.00%	-39.13%	0.00%	76.92%	-	-
Horiz. %	176.92%	176.92%	107.69%	107.69%	176.92%	176.92%	100.00%	-
NAPS	0.94	1.00	1.01	0.98	1.06	1.11	1.07	-8.23%
YoY %	-6.00%	-0.99%	3.06%	-7.55%	-4.50%	3.74%	-	-
Horiz. %	87.85%	93.46%	94.39%	91.59%	99.07%	103.74%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 280,839
RPS	31.91	24.99	17.21	8.70	50.93	39.48	26.34	13.57%
YoY %	27.69%	45.21%	97.82%	-82.92%	29.00%	49.89%	-	-
Horiz. %	121.15%	94.87%	65.34%	33.03%	193.36%	149.89%	100.00%	-
EPS	3.81	2.87	1.51	0.55	11.15	8.90	5.20	-18.65%
YoY %	32.75%	90.07%	174.55%	-95.07%	25.28%	71.15%	-	-
Horiz. %	73.27%	55.19%	29.04%	10.58%	214.42%	171.15%	100.00%	-
DPS	9.60	9.60	5.85	5.83	10.12	10.36	5.42	46.13%
YoY %	0.00%	64.10%	0.34%	-42.39%	-2.32%	91.14%	-	-
Horiz. %	177.12%	177.12%	107.93%	107.56%	186.72%	191.14%	100.00%	-
NAPS	0.3924	0.4175	0.4218	0.4079	0.4665	0.5001	0.4457	-8.10%
YoY %	-6.01%	-1.02%	3.41%	-12.56%	-6.72%	12.21%	-	-
Horiz. %	88.04%	93.67%	94.64%	91.52%	104.67%	112.21%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	3.48	3.65	3.33	5.41	6.50	6.25	5.95	-
P/RPS	4.55	6.10	8.08	25.87	5.62	7.13	9.41	-38.25%
YoY %	-25.41%	-24.50%	-68.77%	360.32%	-21.18%	-24.23%	-	-
Horiz. %	48.35%	64.82%	85.87%	274.92%	59.72%	75.77%	100.00%	-
P/EPS	38.12	53.13	91.99	412.98	25.65	31.63	47.68	-13.80%
YoY %	-28.25%	-42.24%	-77.73%	1,510.06%	-18.91%	-33.66%	-	-
Horiz. %	79.95%	111.43%	192.93%	866.15%	53.80%	66.34%	100.00%	-
EY	2.62	1.88	1.09	0.24	3.90	3.16	2.10	15.81%
YoY %	39.36%	72.48%	354.17%	-93.85%	23.42%	50.48%	-	-
Horiz. %	124.76%	89.52%	51.90%	11.43%	185.71%	150.48%	100.00%	-
DY	6.61	6.30	4.20	2.59	3.54	3.68	2.18	108.78%
YoY %	4.92%	50.00%	62.16%	-26.84%	-3.80%	68.81%	-	-
Horiz. %	303.21%	288.99%	192.66%	118.81%	162.39%	168.81%	100.00%	-
P/NAPS	3.70	3.65	3.30	5.52	6.13	5.63	5.56	-23.68%
YoY %	1.37%	10.61%	-40.22%	-9.95%	8.88%	1.26%	-	-
Horiz. %	66.55%	65.65%	59.35%	99.28%	110.25%	101.26%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	23/02/17	25/10/16	26/07/16	26/04/16	23/02/16	27/10/15	28/07/15	-
Price	4.40	3.56	3.27	3.89	5.53	6.11	6.10	-
P/RPS	5.76	5.95	7.93	18.60	4.78	6.97	9.65	-28.99%
YoY %	-3.19%	-24.97%	-57.37%	289.12%	-31.42%	-27.77%	-	-
Horiz. %	59.69%	61.66%	82.18%	192.75%	49.53%	72.23%	100.00%	-
P/EPS	48.19	51.82	90.33	296.95	21.82	30.92	48.88	-0.93%
YoY %	-7.01%	-42.63%	-69.58%	1,260.91%	-29.43%	-36.74%	-	-
Horiz. %	98.59%	106.01%	184.80%	607.51%	44.64%	63.26%	100.00%	-
EY	2.07	1.93	1.11	0.34	4.58	3.23	2.05	0.64%
YoY %	7.25%	73.87%	226.47%	-92.58%	41.80%	57.56%	-	-
Horiz. %	100.98%	94.15%	54.15%	16.59%	223.41%	157.56%	100.00%	-
DY	5.23	6.46	4.28	3.60	4.16	3.76	2.13	81.50%
YoY %	-19.04%	50.93%	18.89%	-13.46%	10.64%	76.53%	-	-
Horiz. %	245.54%	303.29%	200.94%	169.01%	195.31%	176.53%	100.00%	-
P/NAPS	4.68	3.56	3.24	3.97	5.22	5.50	5.70	-12.26%
YoY %	31.46%	9.88%	-18.39%	-23.95%	-5.09%	-3.51%	-	-
Horiz. %	82.11%	62.46%	56.84%	69.65%	91.58%	96.49%	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