[GTRONIC] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -9.17%
YoY- 64.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 78,494 79,694 85,760 77,475 85,329 78,114 69,423 8.50%
PBT 15,035 18,645 16,521 12,342 10,894 17,957 12,097 15.55%
Tax -1,938 -3,459 -2,383 -2,147 330 -3,745 -2,383 -12.84%
NP 13,097 15,186 14,138 10,195 11,224 14,212 9,714 21.97%
-
NP to SH 13,097 15,186 14,138 10,195 11,224 14,212 9,714 21.97%
-
Tax Rate 12.89% 18.55% 14.42% 17.40% -3.03% 20.86% 19.70% -
Total Cost 65,397 64,508 71,622 67,280 74,105 63,902 59,709 6.23%
-
Net Worth 274,123 283,876 274,524 259,658 259,015 266,474 257,608 4.21%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 24,804 - 13,666 21,584 - - -
Div Payout % - 163.34% - 134.05% 192.31% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 274,123 283,876 274,524 259,658 259,015 266,474 257,608 4.21%
NOSH 276,892 275,607 274,524 273,324 269,807 269,166 268,342 2.10%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.69% 19.06% 16.49% 13.16% 13.15% 18.19% 13.99% -
ROE 4.78% 5.35% 5.15% 3.93% 4.33% 5.33% 3.77% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.35 28.92 31.24 28.35 31.63 29.02 25.87 6.27%
EPS 4.73 5.51 5.15 3.73 4.16 5.28 3.62 19.46%
DPS 0.00 9.00 0.00 5.00 8.00 0.00 0.00 -
NAPS 0.99 1.03 1.00 0.95 0.96 0.99 0.96 2.06%
Adjusted Per Share Value based on latest NOSH - 273,324
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.63 11.81 12.71 11.48 12.64 11.58 10.29 8.47%
EPS 1.94 2.25 2.10 1.51 1.66 2.11 1.44 21.91%
DPS 0.00 3.68 0.00 2.03 3.20 0.00 0.00 -
NAPS 0.4062 0.4207 0.4068 0.3848 0.3838 0.3949 0.3818 4.20%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.17 2.91 2.17 1.76 1.43 1.47 1.19 -
P/RPS 11.18 10.06 6.95 6.21 4.52 5.07 4.60 80.47%
P/EPS 67.02 52.81 42.14 47.18 34.38 27.84 32.87 60.58%
EY 1.49 1.89 2.37 2.12 2.91 3.59 3.04 -37.75%
DY 0.00 3.09 0.00 2.84 5.59 0.00 0.00 -
P/NAPS 3.20 2.83 2.17 1.85 1.49 1.48 1.24 87.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 29/10/13 30/07/13 30/04/13 26/02/13 30/10/12 24/07/12 -
Price 3.26 3.14 2.60 1.82 1.74 1.50 1.39 -
P/RPS 11.50 10.86 8.32 6.42 5.50 5.17 5.37 65.91%
P/EPS 68.92 56.99 50.49 48.79 41.83 28.41 38.40 47.52%
EY 1.45 1.75 1.98 2.05 2.39 3.52 2.60 -32.17%
DY 0.00 2.87 0.00 2.75 4.60 0.00 0.00 -
P/NAPS 3.29 3.05 2.60 1.92 1.81 1.52 1.45 72.41%

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