[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -70.31%
YoY- 225.43%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 327,956 245,717 158,013 86,486 304,558 199,768 112,754 103.36%
PBT 74,785 52,550 27,608 16,743 55,873 30,717 14,655 195.52%
Tax -4,668 -4,417 -3,079 -1,555 -4,726 -4,609 -2,926 36.41%
NP 70,117 48,133 24,529 15,188 51,147 26,108 11,729 228.31%
-
NP to SH 70,117 48,133 24,529 15,188 51,147 26,108 11,729 228.31%
-
Tax Rate 6.24% 8.41% 11.15% 9.29% 8.46% 15.00% 19.97% -
Total Cost 257,839 197,584 133,484 71,298 253,411 173,660 101,025 86.43%
-
Net Worth 300,406 300,194 293,334 279,843 281,126 272,135 268,495 7.75%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 40,054 20,012 20,000 - 45,434 45,355 28,262 26.09%
Div Payout % 57.12% 41.58% 81.54% - 88.83% 173.72% 240.96% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 300,406 300,194 293,334 279,843 281,126 272,135 268,495 7.75%
NOSH 669,033 668,871 667,007 285,612 285,304 283,474 282,626 77.34%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.38% 19.59% 15.52% 17.56% 16.79% 13.07% 10.40% -
ROE 23.34% 16.03% 8.36% 5.43% 18.19% 9.59% 4.37% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 49.13 36.83 23.70 30.29 107.25 70.47 39.90 14.83%
EPS 10.50 7.22 3.68 5.32 18.01 9.21 4.15 85.36%
DPS 6.00 3.00 3.00 0.00 16.00 16.00 10.00 -28.79%
NAPS 0.45 0.45 0.44 0.98 0.99 0.96 0.95 -39.15%
Adjusted Per Share Value based on latest NOSH - 285,612
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 48.58 36.40 23.41 12.81 45.11 29.59 16.70 103.38%
EPS 10.39 7.13 3.63 2.25 7.58 3.87 1.74 228.06%
DPS 5.93 2.96 2.96 0.00 6.73 6.72 4.19 25.97%
NAPS 0.445 0.4447 0.4345 0.4145 0.4164 0.4031 0.3977 7.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.75 2.50 2.21 4.06 6.60 6.15 6.09 -
P/RPS 3.56 6.79 9.32 13.41 6.15 8.73 15.27 -62.01%
P/EPS 16.66 34.65 60.07 76.33 36.64 66.78 146.75 -76.46%
EY 6.00 2.89 1.66 1.31 2.73 1.50 0.68 325.31%
DY 3.43 1.20 1.36 0.00 2.42 2.60 1.64 63.32%
P/NAPS 3.89 5.56 5.02 4.14 6.67 6.41 6.41 -28.25%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 30/10/18 31/07/18 24/04/18 27/02/18 31/10/17 25/07/17 -
Price 1.95 2.27 2.50 3.95 6.22 6.59 6.17 -
P/RPS 3.97 6.16 10.55 13.04 5.80 9.35 15.47 -59.51%
P/EPS 18.57 31.46 67.95 74.27 34.53 71.55 148.67 -74.91%
EY 5.39 3.18 1.47 1.35 2.90 1.40 0.67 299.96%
DY 3.08 1.32 1.20 0.00 2.57 2.43 1.62 53.29%
P/NAPS 4.33 5.04 5.68 4.03 6.28 6.86 6.49 -23.59%

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