[GTRONIC] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -13.76%
YoY- 16.69%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 46,734 77,224 89,929 78,494 85,329 57,935 73,450 -7.25%
PBT 8,713 18,288 16,560 15,035 10,894 5,699 11,319 -4.26%
Tax -2,346 -2,546 -1,254 -1,938 330 -678 -3,983 -8.43%
NP 6,367 15,742 15,306 13,097 11,224 5,021 7,336 -2.33%
-
NP to SH 6,367 15,187 15,306 13,097 11,224 5,021 7,336 -2.33%
-
Tax Rate 26.93% 13.92% 7.57% 12.89% -3.03% 11.90% 35.19% -
Total Cost 40,367 61,482 74,623 65,397 74,105 52,914 66,114 -7.88%
-
Net Worth 264,822 287,982 283,652 274,123 259,015 244,408 260,063 0.30%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 21,584 5,313 5,715 -
Div Payout % - - - - 192.31% 105.82% 77.91% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,822 287,982 283,652 274,123 259,015 244,408 260,063 0.30%
NOSH 281,725 271,681 280,844 276,892 269,807 265,661 285,783 -0.23%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.62% 20.38% 17.02% 16.69% 13.15% 8.67% 9.99% -
ROE 2.40% 5.27% 5.40% 4.78% 4.33% 2.05% 2.82% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 16.59 28.42 32.02 28.35 31.63 21.81 25.70 -7.02%
EPS 2.26 5.59 5.45 4.73 4.16 1.89 2.77 -3.33%
DPS 0.00 0.00 0.00 0.00 8.00 2.00 2.00 -
NAPS 0.94 1.06 1.01 0.99 0.96 0.92 0.91 0.54%
Adjusted Per Share Value based on latest NOSH - 276,892
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.93 11.44 13.33 11.63 12.64 8.59 10.88 -7.23%
EPS 0.94 2.25 2.27 1.94 1.66 0.74 1.09 -2.43%
DPS 0.00 0.00 0.00 0.00 3.20 0.79 0.85 -
NAPS 0.3924 0.4268 0.4203 0.4062 0.3838 0.3622 0.3854 0.30%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 3.48 6.50 4.30 3.17 1.43 0.84 1.16 -
P/RPS 20.98 22.87 13.43 11.18 4.52 3.85 4.51 29.17%
P/EPS 153.98 116.28 78.90 67.02 34.38 44.44 45.19 22.64%
EY 0.65 0.86 1.27 1.49 2.91 2.25 2.21 -18.43%
DY 0.00 0.00 0.00 0.00 5.59 2.38 1.72 -
P/NAPS 3.70 6.13 4.26 3.20 1.49 0.91 1.27 19.48%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 23/02/16 24/02/15 25/02/14 26/02/13 22/02/12 23/02/11 -
Price 4.40 5.53 4.99 3.26 1.74 0.96 1.13 -
P/RPS 26.52 19.46 15.58 11.50 5.50 4.40 4.40 34.86%
P/EPS 194.69 98.93 91.56 68.92 41.83 50.79 44.02 28.09%
EY 0.51 1.01 1.09 1.45 2.39 1.97 2.27 -22.01%
DY 0.00 0.00 0.00 0.00 4.60 2.08 1.77 -
P/NAPS 4.68 5.22 4.94 3.29 1.81 1.04 1.24 24.75%

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