[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 4.39%

YoY- 36.44%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Annualized Quarter Result
Revenue	287,382	268,828	327,679	332,646	329,116	330,704	324,148	-7.73%
YoY %	6.90%	-17.96%	-1.49%	1.07%	-0.48%	2.02%	-	-
Horiz. %	88.66%	82.93%	101.09%	102.62%	101.53%	102.02%	100.00%	-
PBT	39,228	40,532	39,663	36,633	36,118	32,964	28,600	23.52%
YoY %	-3.22%	2.19%	8.27%	1.43%	9.57%	15.26%	-	-
Horiz. %	137.16%	141.72%	138.68%	128.09%	126.29%	115.26%	100.00%	-
Tax	-11,956	-14,000	-9,101	-5,254	-6,058	-4,684	-4,701	86.64%
YoY %	14.60%	-53.83%	-73.22%	13.27%	-29.33%	0.36%	-	-
Horiz. %	254.33%	297.81%	193.60%	111.76%	128.87%	99.64%	100.00%	-
NP	27,272	26,532	30,562	31,378	30,060	28,280	23,899	9.22%
YoY %	2.79%	-13.19%	-2.60%	4.38%	6.29%	18.33%	-	-
Horiz. %	114.11%	111.02%	127.88%	131.29%	125.78%	118.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,272	26,532	30,562	31,378	30,060	28,280	23,899	9.22%
YoY %	2.79%	-13.19%	-2.60%	4.38%	6.29%	18.33%	-	-
Horiz. %	114.11%	111.02%	127.88%	131.29%	125.78%	118.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.48%	34.54%	22.95%	14.34%	16.77%	14.21%	16.44%	-
YoY %	-11.75%	50.50%	60.04%	-14.49%	18.02%	-13.56%	-	-
Horiz. %	185.40%	210.10%	139.60%	87.23%	102.01%	86.44%	100.00%	-
Total Cost	260,110	242,296	297,117	301,268	299,056	302,424	300,249	-9.14%
YoY %	7.35%	-18.45%	-1.38%	0.74%	-1.11%	0.72%	-	-
Horiz. %	86.63%	80.70%	98.96%	100.34%	99.60%	100.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,896	221,100	210,046	222,265	222,182	222,574	209,625	4.18%
YoY %	0.81%	5.26%	-5.50%	0.04%	-0.18%	6.18%	-	-
Horiz. %	106.33%	105.47%	100.20%	106.03%	105.99%	106.18%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	41,956	-	22,317	17,432	26,139	-	22,272	52.70%
YoY %	0.00%	-	28.02%	-33.31%	0.00%	-	-	-
Horiz. %	188.38%	-	100.20%	78.27%	117.36%	-	100.00%	-
Div Payout %	153.85%	-	73.02%	55.56%	86.96%	-	93.20%	-
YoY %	0.00%	-	31.43%	-36.11%	0.00%	-	-	-
Horiz. %	165.08%	-	78.35%	59.61%	93.30%	-	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	222,896	221,100	210,046	222,265	222,182	222,574	209,625	4.18%
YoY %	0.81%	5.26%	-5.50%	0.04%	-0.18%	6.18%	-	-
Horiz. %	106.33%	105.47%	100.20%	106.03%	105.99%	106.18%	100.00%	-
NOSH	1,311,153	1,300,588	1,312,789	1,307,444	1,306,956	1,309,259	1,310,160	0.05%
YoY %	0.81%	-0.93%	0.41%	0.04%	-0.18%	-0.07%	-	-
Horiz. %	100.08%	99.27%	100.20%	99.79%	99.76%	99.93%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	9.49%	9.87%	9.33%	9.43%	9.13%	8.55%	7.37%	-
YoY %	-3.85%	5.79%	-1.06%	3.29%	6.78%	16.01%	-	-
Horiz. %	128.77%	133.92%	126.59%	127.95%	123.88%	116.01%	100.00%	-
ROE	12.24%	12.00%	14.55%	14.12%	13.53%	12.71%	11.40%	-
YoY %	2.00%	-17.53%	3.05%	4.36%	6.45%	11.49%	-	-
Horiz. %	107.37%	105.26%	127.63%	123.86%	118.68%	111.49%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	21.92	20.67	24.96	25.44	25.18	25.26	24.74	-7.77%
YoY %	6.05%	-17.19%	-1.89%	1.03%	-0.32%	2.10%	-	-
Horiz. %	88.60%	83.55%	100.89%	102.83%	101.78%	102.10%	100.00%	-
EPS	2.08	2.04	2.33	2.40	2.30	2.16	1.82	9.33%
YoY %	1.96%	-12.45%	-2.92%	4.35%	6.48%	18.68%	-	-
Horiz. %	114.29%	112.09%	128.02%	131.87%	126.37%	118.68%	100.00%	-
DPS	3.20	0.00	1.70	1.33	2.00	0.00	1.70	52.62%
YoY %	0.00%	0.00%	27.82%	-33.50%	0.00%	0.00%	-	-
Horiz. %	188.24%	0.00%	100.00%	78.24%	117.65%	0.00%	100.00%	-
NAPS	0.17	0.17	0.16	0.17	0.17	0.17	0.16	4.13%
YoY %	0.00%	6.25%	-5.88%	0.00%	0.00%	6.25%	-	-
Horiz. %	106.25%	106.25%	100.00%	106.25%	106.25%	106.25%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,308,307
RPS	42.55	39.80	48.52	49.25	48.73	48.97	47.99	-7.72%
YoY %	6.91%	-17.97%	-1.48%	1.07%	-0.49%	2.04%	-	-
Horiz. %	88.66%	82.93%	101.10%	102.63%	101.54%	102.04%	100.00%	-
EPS	4.04	3.93	4.53	4.65	4.45	4.19	3.54	9.23%
YoY %	2.80%	-13.25%	-2.58%	4.49%	6.21%	18.36%	-	-
Horiz. %	114.12%	111.02%	127.97%	131.36%	125.71%	118.36%	100.00%	-
DPS	6.21	0.00	3.30	2.58	3.87	0.00	3.30	52.60%
YoY %	0.00%	0.00%	27.91%	-33.33%	0.00%	0.00%	-	-
Horiz. %	188.18%	0.00%	100.00%	78.18%	117.27%	0.00%	100.00%	-
NAPS	0.33	0.3274	0.311	0.3291	0.329	0.3296	0.3104	4.17%
YoY %	0.79%	5.27%	-5.50%	0.03%	-0.18%	6.19%	-	-
Horiz. %	106.31%	105.48%	100.19%	106.02%	105.99%	106.19%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.52	1.62	1.48	1.50	1.60	1.55	1.52	-
P/RPS	6.93	7.84	5.93	5.90	6.35	6.14	6.14	8.42%
YoY %	-11.61%	32.21%	0.51%	-7.09%	3.42%	0.00%	-	-
Horiz. %	112.87%	127.69%	96.58%	96.09%	103.42%	100.00%	100.00%	-
P/EPS	73.08	79.41	63.57	62.50	69.57	71.76	83.33	-8.40%
YoY %	-7.97%	24.92%	1.71%	-10.16%	-3.05%	-13.88%	-	-
Horiz. %	87.70%	95.30%	76.29%	75.00%	83.49%	86.12%	100.00%	-
EY	1.37	1.26	1.57	1.60	1.44	1.39	1.20	9.26%
YoY %	8.73%	-19.75%	-1.88%	11.11%	3.60%	15.83%	-	-
Horiz. %	114.17%	105.00%	130.83%	133.33%	120.00%	115.83%	100.00%	-
DY	2.11	0.00	1.15	0.89	1.25	0.00	1.12	52.71%
YoY %	0.00%	0.00%	29.21%	-28.80%	0.00%	0.00%	-	-
Horiz. %	188.39%	0.00%	102.68%	79.46%	111.61%	0.00%	100.00%	-
P/NAPS	8.94	9.53	9.25	8.82	9.41	9.12	9.50	-3.98%
YoY %	-6.19%	3.03%	4.88%	-6.27%	3.18%	-4.00%	-	-
Horiz. %	94.11%	100.32%	97.37%	92.84%	99.05%	96.00%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	31/07/07	24/04/07	26/02/07	30/10/06	25/07/06	25/04/06	23/02/06	-
Price	1.50	1.62	2.03	1.55	1.50	1.70	1.67	-
P/RPS	6.84	7.84	8.13	6.09	5.96	6.73	6.75	0.88%
YoY %	-12.76%	-3.57%	33.50%	2.18%	-11.44%	-0.30%	-	-
Horiz. %	101.33%	116.15%	120.44%	90.22%	88.30%	99.70%	100.00%	-
P/EPS	72.12	79.41	87.20	64.58	65.22	78.70	91.55	-14.74%
YoY %	-9.18%	-8.93%	35.03%	-0.98%	-17.13%	-14.04%	-	-
Horiz. %	78.78%	86.74%	95.25%	70.54%	71.24%	85.96%	100.00%	-
EY	1.39	1.26	1.15	1.55	1.53	1.27	1.09	17.64%
YoY %	10.32%	9.57%	-25.81%	1.31%	20.47%	16.51%	-	-
Horiz. %	127.52%	115.60%	105.50%	142.20%	140.37%	116.51%	100.00%	-
DY	2.13	0.00	0.84	0.86	1.33	0.00	1.02	63.59%
YoY %	0.00%	0.00%	-2.33%	-35.34%	0.00%	0.00%	-	-
Horiz. %	208.82%	0.00%	82.35%	84.31%	130.39%	0.00%	100.00%	-
P/NAPS	8.82	9.53	12.69	9.12	8.82	10.00	10.44	-10.66%
YoY %	-7.45%	-24.90%	39.14%	3.40%	-11.80%	-4.21%	-	-
Horiz. %	84.48%	91.28%	121.55%	87.36%	84.48%	95.79%	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