[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 6.29%
YoY- 49.51%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 268,828 327,679 332,646 329,116 330,704 324,148 321,260 -11.20%
PBT 40,532 39,663 36,633 36,118 32,964 28,600 25,941 34.68%
Tax -14,000 -9,101 -5,254 -6,058 -4,684 -4,701 -2,944 183.05%
NP 26,532 30,562 31,378 30,060 28,280 23,899 22,997 10.01%
-
NP to SH 26,532 30,562 31,378 30,060 28,280 23,899 22,997 10.01%
-
Tax Rate 34.54% 22.95% 14.34% 16.77% 14.21% 16.44% 11.35% -
Total Cost 242,296 297,117 301,268 299,056 302,424 300,249 298,262 -12.94%
-
Net Worth 221,100 210,046 222,265 222,182 222,574 209,625 222,133 -0.31%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 22,317 17,432 26,139 - 22,272 17,422 -
Div Payout % - 73.02% 55.56% 86.96% - 93.20% 75.76% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 221,100 210,046 222,265 222,182 222,574 209,625 222,133 -0.31%
NOSH 1,300,588 1,312,789 1,307,444 1,306,956 1,309,259 1,310,160 1,306,666 -0.31%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 9.87% 9.33% 9.43% 9.13% 8.55% 7.37% 7.16% -
ROE 12.00% 14.55% 14.12% 13.53% 12.71% 11.40% 10.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 20.67 24.96 25.44 25.18 25.26 24.74 24.59 -10.94%
EPS 2.04 2.33 2.40 2.30 2.16 1.82 1.76 10.35%
DPS 0.00 1.70 1.33 2.00 0.00 1.70 1.33 -
NAPS 0.17 0.16 0.17 0.17 0.17 0.16 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 1,304,918
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.84 48.56 49.30 48.77 49.01 48.04 47.61 -11.20%
EPS 3.93 4.53 4.65 4.45 4.19 3.54 3.41 9.93%
DPS 0.00 3.31 2.58 3.87 0.00 3.30 2.58 -
NAPS 0.3277 0.3113 0.3294 0.3293 0.3298 0.3106 0.3292 -0.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.62 1.48 1.50 1.60 1.55 1.52 1.55 -
P/RPS 7.84 5.93 5.90 6.35 6.14 6.14 6.30 15.71%
P/EPS 79.41 63.57 62.50 69.57 71.76 83.33 88.07 -6.67%
EY 1.26 1.57 1.60 1.44 1.39 1.20 1.14 6.90%
DY 0.00 1.15 0.89 1.25 0.00 1.12 0.86 -
P/NAPS 9.53 9.25 8.82 9.41 9.12 9.50 9.12 2.97%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/04/07 26/02/07 30/10/06 25/07/06 25/04/06 23/02/06 25/10/05 -
Price 1.62 2.03 1.55 1.50 1.70 1.67 1.30 -
P/RPS 7.84 8.13 6.09 5.96 6.73 6.75 5.29 30.02%
P/EPS 79.41 87.20 64.58 65.22 78.70 91.55 73.86 4.95%
EY 1.26 1.15 1.55 1.53 1.27 1.09 1.35 -4.49%
DY 0.00 0.84 0.86 1.33 0.00 1.02 1.03 -
P/NAPS 9.53 12.69 9.12 8.82 10.00 10.44 7.65 15.79%

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