[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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 287,382 268,828 327,679 332,646 329,116 330,704 324,148 -7.73%
PBT 39,228 40,532 39,663 36,633 36,118 32,964 28,600 23.52%
Tax -11,956 -14,000 -9,101 -5,254 -6,058 -4,684 -4,701 86.64%
NP 27,272 26,532 30,562 31,378 30,060 28,280 23,899 9.22%
-
NP to SH 27,272 26,532 30,562 31,378 30,060 28,280 23,899 9.22%
-
Tax Rate 30.48% 34.54% 22.95% 14.34% 16.77% 14.21% 16.44% -
Total Cost 260,110 242,296 297,117 301,268 299,056 302,424 300,249 -9.14%
-
Net Worth 222,896 221,100 210,046 222,265 222,182 222,574 209,625 4.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 41,956 - 22,317 17,432 26,139 - 22,272 52.70%
Div Payout % 153.85% - 73.02% 55.56% 86.96% - 93.20% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 222,896 221,100 210,046 222,265 222,182 222,574 209,625 4.18%
NOSH 1,311,153 1,300,588 1,312,789 1,307,444 1,306,956 1,309,259 1,310,160 0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.49% 9.87% 9.33% 9.43% 9.13% 8.55% 7.37% -
ROE 12.24% 12.00% 14.55% 14.12% 13.53% 12.71% 11.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.92 20.67 24.96 25.44 25.18 25.26 24.74 -7.77%
EPS 2.08 2.04 2.33 2.40 2.30 2.16 1.82 9.33%
DPS 3.20 0.00 1.70 1.33 2.00 0.00 1.70 52.62%
NAPS 0.17 0.17 0.16 0.17 0.17 0.17 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 1,308,307
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 42.55 39.80 48.52 49.25 48.73 48.97 47.99 -7.72%
EPS 4.04 3.93 4.53 4.65 4.45 4.19 3.54 9.23%
DPS 6.21 0.00 3.30 2.58 3.87 0.00 3.30 52.60%
NAPS 0.33 0.3274 0.311 0.3291 0.329 0.3296 0.3104 4.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
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%
P/EPS 73.08 79.41 63.57 62.50 69.57 71.76 83.33 -8.40%
EY 1.37 1.26 1.57 1.60 1.44 1.39 1.20 9.26%
DY 2.11 0.00 1.15 0.89 1.25 0.00 1.12 52.71%
P/NAPS 8.94 9.53 9.25 8.82 9.41 9.12 9.50 -3.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
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%
P/EPS 72.12 79.41 87.20 64.58 65.22 78.70 91.55 -14.74%
EY 1.39 1.26 1.15 1.55 1.53 1.27 1.09 17.64%
DY 2.13 0.00 0.84 0.86 1.33 0.00 1.02 63.59%
P/NAPS 8.82 9.53 12.69 9.12 8.82 10.00 10.44 -10.66%

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