[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- -2.6%

YoY- 27.88%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	302,202	287,382	268,828	327,679	332,646	329,116	330,704	-5.82%
YoY %	5.16%	6.90%	-17.96%	-1.49%	1.07%	-0.48%	-	-
Horiz. %	91.38%	86.90%	81.29%	99.09%	100.59%	99.52%	100.00%	-
PBT	40,854	39,228	40,532	39,663	36,633	36,118	32,964	15.36%
YoY %	4.14%	-3.22%	2.19%	8.27%	1.43%	9.57%	-	-
Horiz. %	123.94%	119.00%	122.96%	120.32%	111.13%	109.57%	100.00%	-
Tax	-11,612	-11,956	-14,000	-9,101	-5,254	-6,058	-4,684	83.07%
YoY %	2.88%	14.60%	-53.83%	-73.22%	13.27%	-29.33%	-	-
Horiz. %	247.91%	255.25%	298.89%	194.30%	112.17%	129.33%	100.00%	-
NP	29,242	27,272	26,532	30,562	31,378	30,060	28,280	2.25%
YoY %	7.22%	2.79%	-13.19%	-2.60%	4.38%	6.29%	-	-
Horiz. %	103.40%	96.44%	93.82%	108.07%	110.95%	106.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,242	27,272	26,532	30,562	31,378	30,060	28,280	2.25%
YoY %	7.22%	2.79%	-13.19%	-2.60%	4.38%	6.29%	-	-
Horiz. %	103.40%	96.44%	93.82%	108.07%	110.95%	106.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	30.48%	34.54%	22.95%	14.34%	16.77%	14.21%	-
YoY %	-6.76%	-11.75%	50.50%	60.04%	-14.49%	18.02%	-	-
Horiz. %	200.00%	214.50%	243.07%	161.51%	100.91%	118.02%	100.00%	-
Total Cost	272,960	260,110	242,296	297,117	301,268	299,056	302,424	-6.59%
YoY %	4.94%	7.35%	-18.45%	-1.38%	0.74%	-1.11%	-	-
Horiz. %	90.26%	86.01%	80.12%	98.25%	99.62%	98.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,392	222,896	221,100	210,046	222,265	222,182	222,574	4.09%
YoY %	6.05%	0.81%	5.26%	-5.50%	0.04%	-0.18%	-	-
Horiz. %	106.21%	100.14%	99.34%	94.37%	99.86%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	28,016	41,956	-	22,317	17,432	26,139	-	-
YoY %	-33.23%	0.00%	-	28.02%	-33.31%	0.00%	-	-
Horiz. %	107.18%	160.51%	-	85.38%	66.69%	100.00%	-	-
Div Payout %	95.81%	153.85%	-	73.02%	55.56%	86.96%	-	-
YoY %	-37.73%	0.00%	-	31.43%	-36.11%	0.00%	-	-
Horiz. %	110.18%	176.92%	-	83.97%	63.89%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	236,392	222,896	221,100	210,046	222,265	222,182	222,574	4.09%
YoY %	6.05%	0.81%	5.26%	-5.50%	0.04%	-0.18%	-	-
Horiz. %	106.21%	100.14%	99.34%	94.37%	99.86%	99.82%	100.00%	-
NOSH	1,313,293	1,311,153	1,300,588	1,312,789	1,307,444	1,306,956	1,309,259	0.20%
YoY %	0.16%	0.81%	-0.93%	0.41%	0.04%	-0.18%	-	-
Horiz. %	100.31%	100.14%	99.34%	100.27%	99.86%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	9.68%	9.49%	9.87%	9.33%	9.43%	9.13%	8.55%	-
YoY %	2.00%	-3.85%	5.79%	-1.06%	3.29%	6.78%	-	-
Horiz. %	113.22%	110.99%	115.44%	109.12%	110.29%	106.78%	100.00%	-
ROE	12.37%	12.24%	12.00%	14.55%	14.12%	13.53%	12.71%	-
YoY %	1.06%	2.00%	-17.53%	3.05%	4.36%	6.45%	-	-
Horiz. %	97.32%	96.30%	94.41%	114.48%	111.09%	106.45%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	23.01	21.92	20.67	24.96	25.44	25.18	25.26	-6.02%
YoY %	4.97%	6.05%	-17.19%	-1.89%	1.03%	-0.32%	-	-
Horiz. %	91.09%	86.78%	81.83%	98.81%	100.71%	99.68%	100.00%	-
EPS	2.23	2.08	2.04	2.33	2.40	2.30	2.16	2.14%
YoY %	7.21%	1.96%	-12.45%	-2.92%	4.35%	6.48%	-	-
Horiz. %	103.24%	96.30%	94.44%	107.87%	111.11%	106.48%	100.00%	-
DPS	2.13	3.20	0.00	1.70	1.33	2.00	0.00	-
YoY %	-33.44%	0.00%	0.00%	27.82%	-33.50%	0.00%	-	-
Horiz. %	106.50%	160.00%	0.00%	85.00%	66.50%	100.00%	-	-
NAPS	0.18	0.17	0.17	0.16	0.17	0.17	0.17	3.88%
YoY %	5.88%	0.00%	6.25%	-5.88%	0.00%	0.00%	-	-
Horiz. %	105.88%	100.00%	100.00%	94.12%	100.00%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,306,296
RPS	44.75	42.55	39.80	48.52	49.25	48.73	48.97	-5.82%
YoY %	5.17%	6.91%	-17.97%	-1.48%	1.07%	-0.49%	-	-
Horiz. %	91.38%	86.89%	81.27%	99.08%	100.57%	99.51%	100.00%	-
EPS	4.33	4.04	3.93	4.53	4.65	4.45	4.19	2.21%
YoY %	7.18%	2.80%	-13.25%	-2.58%	4.49%	6.21%	-	-
Horiz. %	103.34%	96.42%	93.79%	108.11%	110.98%	106.21%	100.00%	-
DPS	4.15	6.21	0.00	3.30	2.58	3.87	0.00	-
YoY %	-33.17%	0.00%	0.00%	27.91%	-33.33%	0.00%	-	-
Horiz. %	107.24%	160.47%	0.00%	85.27%	66.67%	100.00%	-	-
NAPS	0.35	0.33	0.3274	0.311	0.3291	0.329	0.3296	4.08%
YoY %	6.06%	0.79%	5.27%	-5.50%	0.03%	-0.18%	-	-
Horiz. %	106.19%	100.12%	99.33%	94.36%	99.85%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.40	1.52	1.62	1.48	1.50	1.60	1.55	-
P/RPS	6.08	6.93	7.84	5.93	5.90	6.35	6.14	-0.65%
YoY %	-12.27%	-11.61%	32.21%	0.51%	-7.09%	3.42%	-	-
Horiz. %	99.02%	112.87%	127.69%	96.58%	96.09%	103.42%	100.00%	-
P/EPS	62.87	73.08	79.41	63.57	62.50	69.57	71.76	-8.43%
YoY %	-13.97%	-7.97%	24.92%	1.71%	-10.16%	-3.05%	-	-
Horiz. %	87.61%	101.84%	110.66%	88.59%	87.10%	96.95%	100.00%	-
EY	1.59	1.37	1.26	1.57	1.60	1.44	1.39	9.36%
YoY %	16.06%	8.73%	-19.75%	-1.88%	11.11%	3.60%	-	-
Horiz. %	114.39%	98.56%	90.65%	112.95%	115.11%	103.60%	100.00%	-
DY	1.52	2.11	0.00	1.15	0.89	1.25	0.00	-
YoY %	-27.96%	0.00%	0.00%	29.21%	-28.80%	0.00%	-	-
Horiz. %	121.60%	168.80%	0.00%	92.00%	71.20%	100.00%	-	-
P/NAPS	7.78	8.94	9.53	9.25	8.82	9.41	9.12	-10.04%
YoY %	-12.98%	-6.19%	3.03%	4.88%	-6.27%	3.18%	-	-
Horiz. %	85.31%	98.03%	104.50%	101.43%	96.71%	103.18%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/07	31/07/07	24/04/07	26/02/07	30/10/06	25/07/06	25/04/06	-
Price	1.42	1.50	1.62	2.03	1.55	1.50	1.70	-
P/RPS	6.17	6.84	7.84	8.13	6.09	5.96	6.73	-5.62%
YoY %	-9.80%	-12.76%	-3.57%	33.50%	2.18%	-11.44%	-	-
Horiz. %	91.68%	101.63%	116.49%	120.80%	90.49%	88.56%	100.00%	-
P/EPS	63.77	72.12	79.41	87.20	64.58	65.22	78.70	-13.07%
YoY %	-11.58%	-9.18%	-8.93%	35.03%	-0.98%	-17.13%	-	-
Horiz. %	81.03%	91.64%	100.90%	110.80%	82.06%	82.87%	100.00%	-
EY	1.57	1.39	1.26	1.15	1.55	1.53	1.27	15.17%
YoY %	12.95%	10.32%	9.57%	-25.81%	1.31%	20.47%	-	-
Horiz. %	123.62%	109.45%	99.21%	90.55%	122.05%	120.47%	100.00%	-
DY	1.50	2.13	0.00	0.84	0.86	1.33	0.00	-
YoY %	-29.58%	0.00%	0.00%	-2.33%	-35.34%	0.00%	-	-
Horiz. %	112.78%	160.15%	0.00%	63.16%	64.66%	100.00%	-	-
P/NAPS	7.89	8.82	9.53	12.69	9.12	8.82	10.00	-14.60%
YoY %	-10.54%	-7.45%	-24.90%	39.14%	3.40%	-11.80%	-	-
Horiz. %	78.90%	88.20%	95.30%	126.90%	91.20%	88.20%	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