[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Sep-2007 [#3]

Profit Trend

QoQ- 7.23%

YoY- -6.81%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Annualized Quarter Result
Revenue	294,112	293,132	313,684	302,202	287,382	268,828	327,679	-6.95%
YoY %	0.33%	-6.55%	3.80%	5.16%	6.90%	-17.96%	-	-
Horiz. %	89.76%	89.46%	95.73%	92.23%	87.70%	82.04%	100.00%	-
PBT	37,424	35,752	38,771	40,854	39,228	40,532	39,663	-3.80%
YoY %	4.68%	-7.79%	-5.10%	4.14%	-3.22%	2.19%	-	-
Horiz. %	94.35%	90.14%	97.75%	103.00%	98.90%	102.19%	100.00%	-
Tax	-8,448	-7,200	-8,643	-11,612	-11,956	-14,000	-9,101	-4.84%
YoY %	-17.33%	16.70%	25.57%	2.88%	14.60%	-53.83%	-	-
Horiz. %	92.82%	79.11%	94.97%	127.59%	131.37%	153.83%	100.00%	-
NP	28,976	28,552	30,128	29,242	27,272	26,532	30,562	-3.49%
YoY %	1.49%	-5.23%	3.03%	7.22%	2.79%	-13.19%	-	-
Horiz. %	94.81%	93.42%	98.58%	95.68%	89.23%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,976	28,552	30,128	29,242	27,272	26,532	30,562	-3.49%
YoY %	1.49%	-5.23%	3.03%	7.22%	2.79%	-13.19%	-	-
Horiz. %	94.81%	93.42%	98.58%	95.68%	89.23%	86.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.57%	20.14%	22.29%	28.42%	30.48%	34.54%	22.95%	-
YoY %	12.07%	-9.65%	-21.57%	-6.76%	-11.75%	50.50%	-	-
Horiz. %	98.34%	87.76%	97.12%	123.83%	132.81%	150.50%	100.00%	-
Total Cost	265,136	264,580	283,556	272,960	260,110	242,296	297,117	-7.31%
YoY %	0.21%	-6.69%	3.88%	4.94%	7.35%	-18.45%	-	-
Horiz. %	89.24%	89.05%	95.44%	91.87%	87.54%	81.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,888	224,714	222,773	236,392	222,896	221,100	210,046	3.72%
YoY %	-1.26%	0.87%	-5.76%	6.05%	0.81%	5.26%	-	-
Horiz. %	105.64%	106.98%	106.06%	112.54%	106.12%	105.26%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	52,209	21,149	31,450	28,016	41,956	-	22,317	76.31%
YoY %	146.86%	-32.75%	12.26%	-33.23%	0.00%	-	-	-
Horiz. %	233.94%	94.77%	140.92%	125.54%	188.00%	-	100.00%	-
Div Payout %	180.18%	74.07%	104.39%	95.81%	153.85%	-	73.02%	-
YoY %	143.26%	-29.04%	8.96%	-37.73%	0.00%	-	-	-
Horiz. %	246.75%	101.44%	142.96%	131.21%	210.70%	-	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	221,888	224,714	222,773	236,392	222,896	221,100	210,046	3.72%
YoY %	-1.26%	0.87%	-5.76%	6.05%	0.81%	5.26%	-	-
Horiz. %	105.64%	106.98%	106.06%	112.54%	106.12%	105.26%	100.00%	-
NOSH	1,305,225	1,321,851	1,310,434	1,313,293	1,311,153	1,300,588	1,312,789	-0.38%
YoY %	-1.26%	0.87%	-0.22%	0.16%	0.81%	-0.93%	-	-
Horiz. %	99.42%	100.69%	99.82%	100.04%	99.88%	99.07%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	9.85%	9.74%	9.60%	9.68%	9.49%	9.87%	9.33%	-
YoY %	1.13%	1.46%	-0.83%	2.00%	-3.85%	5.79%	-	-
Horiz. %	105.57%	104.39%	102.89%	103.75%	101.71%	105.79%	100.00%	-
ROE	13.06%	12.71%	13.52%	12.37%	12.24%	12.00%	14.55%	-
YoY %	2.75%	-5.99%	9.30%	1.06%	2.00%	-17.53%	-	-
Horiz. %	89.76%	87.35%	92.92%	85.02%	84.12%	82.47%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	22.53	22.18	23.94	23.01	21.92	20.67	24.96	-6.60%
YoY %	1.58%	-7.35%	4.04%	4.97%	6.05%	-17.19%	-	-
Horiz. %	90.26%	88.86%	95.91%	92.19%	87.82%	82.81%	100.00%	-
EPS	2.22	2.16	2.30	2.23	2.08	2.04	2.33	-3.17%
YoY %	2.78%	-6.09%	3.14%	7.21%	1.96%	-12.45%	-	-
Horiz. %	95.28%	92.70%	98.71%	95.71%	89.27%	87.55%	100.00%	-
DPS	4.00	1.60	2.40	2.13	3.20	0.00	1.70	76.99%
YoY %	150.00%	-33.33%	12.68%	-33.44%	0.00%	0.00%	-	-
Horiz. %	235.29%	94.12%	141.18%	125.29%	188.24%	0.00%	100.00%	-
NAPS	0.17	0.17	0.17	0.18	0.17	0.17	0.16	4.12%
YoY %	0.00%	0.00%	-5.56%	5.88%	0.00%	6.25%	-	-
Horiz. %	106.25%	106.25%	106.25%	112.50%	106.25%	106.25%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,316,825
RPS	43.58	43.44	46.49	44.78	42.59	39.84	48.56	-6.96%
YoY %	0.32%	-6.56%	3.82%	5.14%	6.90%	-17.96%	-	-
Horiz. %	89.74%	89.46%	95.74%	92.22%	87.71%	82.04%	100.00%	-
EPS	4.29	4.23	4.46	4.33	4.04	3.93	4.53	-3.56%
YoY %	1.42%	-5.16%	3.00%	7.18%	2.80%	-13.25%	-	-
Horiz. %	94.70%	93.38%	98.45%	95.58%	89.18%	86.75%	100.00%	-
DPS	7.74	3.13	4.66	4.15	6.22	0.00	3.31	76.26%
YoY %	147.28%	-32.83%	12.29%	-33.28%	0.00%	0.00%	-	-
Horiz. %	233.84%	94.56%	140.79%	125.38%	187.92%	0.00%	100.00%	-
NAPS	0.3288	0.333	0.3301	0.3503	0.3303	0.3277	0.3113	3.71%
YoY %	-1.26%	0.88%	-5.77%	6.06%	0.79%	5.27%	-	-
Horiz. %	105.62%	106.97%	106.04%	112.53%	106.10%	105.27%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	1.00	1.05	1.35	1.40	1.52	1.62	1.48	-
P/RPS	4.44	4.73	5.64	6.08	6.93	7.84	5.93	-17.55%
YoY %	-6.13%	-16.13%	-7.24%	-12.27%	-11.61%	32.21%	-	-
Horiz. %	74.87%	79.76%	95.11%	102.53%	116.86%	132.21%	100.00%	-
P/EPS	45.05	48.61	58.72	62.87	73.08	79.41	63.57	-20.52%
YoY %	-7.32%	-17.22%	-6.60%	-13.97%	-7.97%	24.92%	-	-
Horiz. %	70.87%	76.47%	92.37%	98.90%	114.96%	124.92%	100.00%	-
EY	2.22	2.06	1.70	1.59	1.37	1.26	1.57	26.00%
YoY %	7.77%	21.18%	6.92%	16.06%	8.73%	-19.75%	-	-
Horiz. %	141.40%	131.21%	108.28%	101.27%	87.26%	80.25%	100.00%	-
DY	4.00	1.52	1.78	1.52	2.11	0.00	1.15	129.74%
YoY %	163.16%	-14.61%	17.11%	-27.96%	0.00%	0.00%	-	-
Horiz. %	347.83%	132.17%	154.78%	132.17%	183.48%	0.00%	100.00%	-
P/NAPS	5.88	6.18	7.94	7.78	8.94	9.53	9.25	-26.08%
YoY %	-4.85%	-22.17%	2.06%	-12.98%	-6.19%	3.03%	-	-
Horiz. %	63.57%	66.81%	85.84%	84.11%	96.65%	103.03%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/07/08	29/04/08	26/02/08	30/10/07	31/07/07	24/04/07	26/02/07	-
Price	1.02	1.12	1.15	1.42	1.50	1.62	2.03	-
P/RPS	4.53	5.05	4.80	6.17	6.84	7.84	8.13	-32.31%
YoY %	-10.30%	5.21%	-22.20%	-9.80%	-12.76%	-3.57%	-	-
Horiz. %	55.72%	62.12%	59.04%	75.89%	84.13%	96.43%	100.00%	-
P/EPS	45.95	51.85	50.02	63.77	72.12	79.41	87.20	-34.78%
YoY %	-11.38%	3.66%	-21.56%	-11.58%	-9.18%	-8.93%	-	-
Horiz. %	52.69%	59.46%	57.36%	73.13%	82.71%	91.07%	100.00%	-
EY	2.18	1.93	2.00	1.57	1.39	1.26	1.15	53.22%
YoY %	12.95%	-3.50%	27.39%	12.95%	10.32%	9.57%	-	-
Horiz. %	189.57%	167.83%	173.91%	136.52%	120.87%	109.57%	100.00%	-
DY	3.92	1.43	2.09	1.50	2.13	0.00	0.84	179.51%
YoY %	174.13%	-31.58%	39.33%	-29.58%	0.00%	0.00%	-	-
Horiz. %	466.67%	170.24%	248.81%	178.57%	253.57%	0.00%	100.00%	-
P/NAPS	6.00	6.59	6.76	7.89	8.82	9.53	12.69	-39.33%
YoY %	-8.95%	-2.51%	-14.32%	-10.54%	-7.45%	-24.90%	-	-
Horiz. %	47.28%	51.93%	53.27%	62.17%	69.50%	75.10%	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