[GTRONIC] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 23.4%
YoY- -3.56%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 85,329 78,114 69,423 56,794 57,935 70,719 69,280 14.82%
PBT 10,894 17,957 12,097 7,395 5,699 8,630 8,441 18.44%
Tax 330 -3,745 -2,383 -1,199 -678 -897 -927 -
NP 11,224 14,212 9,714 6,196 5,021 7,733 7,514 30.51%
-
NP to SH 11,224 14,212 9,714 6,196 5,021 7,733 7,514 30.51%
-
Tax Rate -3.03% 20.86% 19.70% 16.21% 11.90% 10.39% 10.98% -
Total Cost 74,105 63,902 59,709 50,598 52,914 62,986 61,766 12.84%
-
Net Worth 259,015 266,474 257,608 246,767 244,408 252,451 249,581 2.49%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 21,584 - - 5,364 5,313 13,286 - -
Div Payout % 192.31% - - 86.58% 105.82% 171.82% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 259,015 266,474 257,608 246,767 244,408 252,451 249,581 2.49%
NOSH 269,807 269,166 268,342 268,225 265,661 265,738 265,512 1.07%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.15% 18.19% 13.99% 10.91% 8.67% 10.93% 10.85% -
ROE 4.33% 5.33% 3.77% 2.51% 2.05% 3.06% 3.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 31.63 29.02 25.87 21.17 21.81 26.61 26.09 13.63%
EPS 4.16 5.28 3.62 2.31 1.89 2.91 2.83 29.13%
DPS 8.00 0.00 0.00 2.00 2.00 5.00 0.00 -
NAPS 0.96 0.99 0.96 0.92 0.92 0.95 0.94 1.40%
Adjusted Per Share Value based on latest NOSH - 268,225
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.63 11.57 10.28 8.41 8.58 10.47 10.26 14.78%
EPS 1.66 2.10 1.44 0.92 0.74 1.14 1.11 30.61%
DPS 3.20 0.00 0.00 0.79 0.79 1.97 0.00 -
NAPS 0.3835 0.3946 0.3814 0.3654 0.3619 0.3738 0.3695 2.49%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.43 1.47 1.19 1.11 0.84 0.93 1.01 -
P/RPS 4.52 5.07 4.60 5.24 3.85 3.49 3.87 10.85%
P/EPS 34.38 27.84 32.87 48.05 44.44 31.96 35.69 -2.45%
EY 2.91 3.59 3.04 2.08 2.25 3.13 2.80 2.59%
DY 5.59 0.00 0.00 1.80 2.38 5.38 0.00 -
P/NAPS 1.49 1.48 1.24 1.21 0.91 0.98 1.07 24.57%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 30/10/12 24/07/12 24/04/12 22/02/12 25/10/11 26/07/11 -
Price 1.74 1.50 1.39 1.17 0.96 0.90 1.00 -
P/RPS 5.50 5.17 5.37 5.53 4.40 3.38 3.83 27.14%
P/EPS 41.83 28.41 38.40 50.65 50.79 30.93 35.34 11.83%
EY 2.39 3.52 2.60 1.97 1.97 3.23 2.83 -10.60%
DY 4.60 0.00 0.00 1.71 2.08 5.56 0.00 -
P/NAPS 1.81 1.52 1.45 1.27 1.04 0.95 1.06 42.63%

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