[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -18.78%
YoY- -27.75%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 203,269 181,354 152,284 275,452 286,670 294,112 293,132 -21.63%
PBT 18,870 13,596 7,424 29,564 34,538 37,424 35,752 -34.66%
Tax -5,656 -5,910 -6,608 -7,796 -7,738 -8,448 -7,200 -14.85%
NP 13,214 7,686 816 21,768 26,800 28,976 28,552 -40.14%
-
NP to SH 13,214 7,686 816 21,768 26,800 28,976 28,552 -40.14%
-
Tax Rate 29.97% 43.47% 89.01% 26.37% 22.40% 22.57% 20.14% -
Total Cost 190,054 173,668 151,468 253,684 259,870 265,136 264,580 -19.77%
-
Net Worth 225,488 219,599 214,199 1,101,513 236,470 221,888 224,714 0.22%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 17,479 26,142 20,400 131,132 35,032 52,209 21,149 -11.92%
Div Payout % 132.28% 340.14% 2,500.00% 602.41% 130.72% 180.18% 74.07% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 225,488 219,599 214,199 1,101,513 236,470 221,888 224,714 0.22%
NOSH 262,195 261,428 255,000 1,311,325 1,313,725 1,305,225 1,321,851 -65.95%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.50% 4.24% 0.54% 7.90% 9.35% 9.85% 9.74% -
ROE 5.86% 3.50% 0.38% 1.98% 11.33% 13.06% 12.71% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 77.53 69.37 59.72 21.01 21.82 22.53 22.18 130.14%
EPS 5.04 2.94 0.32 8.31 2.04 2.22 2.16 75.83%
DPS 6.67 10.00 8.00 10.00 2.67 4.00 1.60 158.79%
NAPS 0.86 0.84 0.84 0.84 0.18 0.17 0.17 194.40%
Adjusted Per Share Value based on latest NOSH - 1,283,076
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 30.10 26.86 22.55 40.79 42.45 43.56 43.41 -21.64%
EPS 1.96 1.14 0.12 3.22 3.97 4.29 4.23 -40.09%
DPS 2.59 3.87 3.02 19.42 5.19 7.73 3.13 -11.85%
NAPS 0.3339 0.3252 0.3172 1.6313 0.3502 0.3286 0.3328 0.22%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.81 0.72 0.49 0.75 1.00 1.00 1.05 -
P/RPS 1.04 1.04 0.82 3.57 4.58 4.44 4.73 -63.53%
P/EPS 16.07 24.49 153.13 45.18 49.02 45.05 48.61 -52.15%
EY 6.22 4.08 0.65 2.21 2.04 2.22 2.06 108.76%
DY 8.23 13.89 16.33 13.33 2.67 4.00 1.52 208.02%
P/NAPS 0.94 0.86 0.58 0.89 5.56 5.88 6.18 -71.47%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 27/10/09 28/07/09 28/04/09 24/02/09 28/10/08 29/07/08 29/04/08 -
Price 0.87 0.79 0.68 0.73 0.73 1.02 1.12 -
P/RPS 1.12 1.14 1.14 3.48 3.35 4.53 5.05 -63.32%
P/EPS 17.26 26.87 212.50 43.98 35.78 45.95 51.85 -51.93%
EY 5.79 3.72 0.47 2.27 2.79 2.18 1.93 107.86%
DY 7.66 12.66 11.76 13.70 3.65 3.92 1.43 205.83%
P/NAPS 1.01 0.94 0.81 0.87 4.06 6.00 6.59 -71.32%

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