[GTRONIC] YoY Cumulative 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- -75.34%

YoY- 64.54%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Cumulative Result
Revenue	58,741	88,695	83,422	77,475	56,794	67,085	60,203	-0.40%
YoY %	-33.77%	6.32%	7.68%	36.41%	-15.34%	11.43%	-	-
Horiz. %	97.57%	147.33%	138.57%	128.69%	94.34%	111.43%	100.00%	-
PBT	5,719	20,363	17,046	12,342	7,395	7,479	7,005	-3.32%
YoY %	-71.91%	19.46%	38.11%	66.90%	-1.12%	6.77%	-	-
Horiz. %	81.64%	290.69%	243.34%	176.19%	105.57%	106.77%	100.00%	-
Tax	-2,040	-3,214	-2,944	-2,147	-1,199	-1,054	-855	15.58%
YoY %	36.53%	-9.17%	-37.12%	-79.07%	-13.76%	-23.27%	-	-
Horiz. %	238.60%	375.91%	344.33%	251.11%	140.23%	123.27%	100.00%	-
NP	3,679	17,149	14,102	10,195	6,196	6,425	6,150	-8.19%
YoY %	-78.55%	21.61%	38.32%	64.54%	-3.56%	4.47%	-	-
Horiz. %	59.82%	278.85%	229.30%	165.77%	100.75%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,679	17,149	14,102	10,195	6,196	6,425	6,150	-8.19%
YoY %	-78.55%	21.61%	38.32%	64.54%	-3.56%	4.47%	-	-
Horiz. %	59.82%	278.85%	229.30%	165.77%	100.75%	104.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.67%	15.78%	17.27%	17.40%	16.21%	14.09%	12.21%	-
YoY %	126.05%	-8.63%	-0.75%	7.34%	15.05%	15.40%	-	-
Horiz. %	292.14%	129.24%	141.44%	142.51%	132.76%	115.40%	100.00%	-
Total Cost	55,062	71,546	69,320	67,280	50,598	60,660	54,053	0.30%
YoY %	-23.04%	3.21%	3.03%	32.97%	-16.59%	12.22%	-	-
Horiz. %	101.87%	132.36%	128.24%	124.47%	93.61%	112.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	275,222	281,131	271,407	259,658	246,767	246,911	226,995	3.25%
YoY %	-2.10%	3.58%	4.52%	5.22%	-0.06%	8.77%	-	-
Horiz. %	121.25%	123.85%	119.57%	114.39%	108.71%	108.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	39,317	36,547	30,778	13,666	5,364	5,309	7,918	30.58%
YoY %	7.58%	18.74%	125.22%	154.77%	1.04%	-32.95%	-	-
Horiz. %	496.55%	461.57%	388.71%	172.59%	67.74%	67.05%	100.00%	-
Div Payout %	1,068.70%	213.11%	218.25%	134.05%	86.58%	82.64%	128.76%	-
YoY %	401.48%	-2.36%	62.81%	54.83%	4.77%	-35.82%	-	-
Horiz. %	829.99%	165.51%	169.50%	104.11%	67.24%	64.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	275,222	281,131	271,407	259,658	246,767	246,911	226,995	3.25%
YoY %	-2.10%	3.58%	4.52%	5.22%	-0.06%	8.77%	-	-
Horiz. %	121.25%	123.85%	119.57%	114.39%	108.71%	108.77%	100.00%	-
NOSH	280,839	281,131	279,801	273,324	268,225	265,495	263,948	1.03%
YoY %	-0.10%	0.48%	2.37%	1.90%	1.03%	0.59%	-	-
Horiz. %	106.40%	106.51%	106.01%	103.55%	101.62%	100.59%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	6.26%	19.33%	16.90%	13.16%	10.91%	9.58%	10.22%	-
YoY %	-67.62%	14.38%	28.42%	20.62%	13.88%	-6.26%	-	-
Horiz. %	61.25%	189.14%	165.36%	128.77%	106.75%	93.74%	100.00%	-
ROE	1.34%	6.10%	5.20%	3.93%	2.51%	2.60%	2.71%	-
YoY %	-78.03%	17.31%	32.32%	56.57%	-3.46%	-4.06%	-	-
Horiz. %	49.45%	225.09%	191.88%	145.02%	92.62%	95.94%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	20.92	31.55	29.81	28.35	21.17	25.27	22.81	-1.42%
YoY %	-33.69%	5.84%	5.15%	33.92%	-16.22%	10.78%	-	-
Horiz. %	91.71%	138.32%	130.69%	124.29%	92.81%	110.78%	100.00%	-
EPS	1.31	6.10	5.04	3.73	2.31	2.42	2.33	-9.14%
YoY %	-78.52%	21.03%	35.12%	61.47%	-4.55%	3.86%	-	-
Horiz. %	56.22%	261.80%	216.31%	160.09%	99.14%	103.86%	100.00%	-
DPS	14.00	13.00	11.00	5.00	2.00	2.00	3.00	29.24%
YoY %	7.69%	18.18%	120.00%	150.00%	0.00%	-33.33%	-	-
Horiz. %	466.67%	433.33%	366.67%	166.67%	66.67%	66.67%	100.00%	-
NAPS	0.98	1.00	0.97	0.95	0.92	0.93	0.86	2.19%
YoY %	-2.00%	3.09%	2.11%	3.26%	-1.08%	8.14%	-	-
Horiz. %	113.95%	116.28%	112.79%	110.47%	106.98%	108.14%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 273,324
RPS	8.70	13.14	12.36	11.48	8.42	9.94	8.92	-0.41%
YoY %	-33.79%	6.31%	7.67%	36.34%	-15.29%	11.43%	-	-
Horiz. %	97.53%	147.31%	138.57%	128.70%	94.39%	111.43%	100.00%	-
EPS	0.55	2.54	2.09	1.51	0.92	0.95	0.91	-8.04%
YoY %	-78.35%	21.53%	38.41%	64.13%	-3.16%	4.40%	-	-
Horiz. %	60.44%	279.12%	229.67%	165.93%	101.10%	104.40%	100.00%	-
DPS	5.83	5.42	4.56	2.03	0.79	0.79	1.17	30.65%
YoY %	7.56%	18.86%	124.63%	156.96%	0.00%	-32.48%	-	-
Horiz. %	498.29%	463.25%	389.74%	173.50%	67.52%	67.52%	100.00%	-
NAPS	0.4079	0.4166	0.4022	0.3848	0.3657	0.3659	0.3364	3.26%
YoY %	-2.09%	3.58%	4.52%	5.22%	-0.05%	8.77%	-	-
Horiz. %	121.25%	123.84%	119.56%	114.39%	108.71%	108.77%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	5.41	5.26	3.44	1.76	1.11	1.09	1.39	-
P/RPS	25.87	16.67	11.54	6.21	5.24	4.31	6.09	27.23%
YoY %	55.19%	44.45%	85.83%	18.51%	21.58%	-29.23%	-	-
Horiz. %	424.79%	273.73%	189.49%	101.97%	86.04%	70.77%	100.00%	-
P/EPS	412.98	86.23	68.25	47.18	48.05	45.04	59.66	38.01%
YoY %	378.93%	26.34%	44.66%	-1.81%	6.68%	-24.51%	-	-
Horiz. %	692.22%	144.54%	114.40%	79.08%	80.54%	75.49%	100.00%	-
EY	0.24	1.16	1.47	2.12	2.08	2.22	1.68	-27.67%
YoY %	-79.31%	-21.09%	-30.66%	1.92%	-6.31%	32.14%	-	-
Horiz. %	14.29%	69.05%	87.50%	126.19%	123.81%	132.14%	100.00%	-
DY	2.59	2.47	3.20	2.84	1.80	1.83	2.16	3.06%
YoY %	4.86%	-22.81%	12.68%	57.78%	-1.64%	-15.28%	-	-
Horiz. %	119.91%	114.35%	148.15%	131.48%	83.33%	84.72%	100.00%	-
P/NAPS	5.52	5.26	3.55	1.85	1.21	1.17	1.62	22.64%
YoY %	4.94%	48.17%	91.89%	52.89%	3.42%	-27.78%	-	-
Horiz. %	340.74%	324.69%	219.14%	114.20%	74.69%	72.22%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	26/04/16	28/04/15	29/04/14	30/04/13	24/04/12	26/04/11	27/04/10	-
Price	3.89	6.09	3.58	1.82	1.17	1.14	1.65	-
P/RPS	18.60	19.30	12.01	6.42	5.53	4.51	7.23	17.03%
YoY %	-3.63%	60.70%	87.07%	16.09%	22.62%	-37.62%	-	-
Horiz. %	257.26%	266.94%	166.11%	88.80%	76.49%	62.38%	100.00%	-
P/EPS	296.95	99.84	71.03	48.79	50.65	47.11	70.82	26.95%
YoY %	197.43%	40.56%	45.58%	-3.67%	7.51%	-33.48%	-	-
Horiz. %	419.30%	140.98%	100.30%	68.89%	71.52%	66.52%	100.00%	-
EY	0.34	1.00	1.41	2.05	1.97	2.12	1.41	-21.08%
YoY %	-66.00%	-29.08%	-31.22%	4.06%	-7.08%	50.35%	-	-
Horiz. %	24.11%	70.92%	100.00%	145.39%	139.72%	150.35%	100.00%	-
DY	3.60	2.13	3.07	2.75	1.71	1.75	1.82	12.02%
YoY %	69.01%	-30.62%	11.64%	60.82%	-2.29%	-3.85%	-	-
Horiz. %	197.80%	117.03%	168.68%	151.10%	93.96%	96.15%	100.00%	-
P/NAPS	3.97	6.09	3.69	1.92	1.27	1.23	1.92	12.85%
YoY %	-34.81%	65.04%	92.19%	51.18%	3.25%	-35.94%	-	-
Horiz. %	206.77%	317.19%	192.19%	100.00%	66.15%	64.06%	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