[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

24-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -13.19%

YoY- -6.18%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Annualized Quarter Result
Revenue	313,684	302,202	287,382	268,828	327,679	332,646	329,116	-3.14%
YoY %	3.80%	5.16%	6.90%	-17.96%	-1.49%	1.07%	-	-
Horiz. %	95.31%	91.82%	87.32%	81.68%	99.56%	101.07%	100.00%	-
PBT	38,771	40,854	39,228	40,532	39,663	36,633	36,118	4.82%
YoY %	-5.10%	4.14%	-3.22%	2.19%	8.27%	1.43%	-	-
Horiz. %	107.35%	113.11%	108.61%	112.22%	109.82%	101.43%	100.00%	-
Tax	-8,643	-11,612	-11,956	-14,000	-9,101	-5,254	-6,058	26.65%
YoY %	25.57%	2.88%	14.60%	-53.83%	-73.22%	13.27%	-	-
Horiz. %	142.67%	191.68%	197.36%	231.10%	150.23%	86.73%	100.00%	-
NP	30,128	29,242	27,272	26,532	30,562	31,378	30,060	0.15%
YoY %	3.03%	7.22%	2.79%	-13.19%	-2.60%	4.38%	-	-
Horiz. %	100.23%	97.28%	90.73%	88.26%	101.67%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,128	29,242	27,272	26,532	30,562	31,378	30,060	0.15%
YoY %	3.03%	7.22%	2.79%	-13.19%	-2.60%	4.38%	-	-
Horiz. %	100.23%	97.28%	90.73%	88.26%	101.67%	104.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.29%	28.42%	30.48%	34.54%	22.95%	14.34%	16.77%	-
YoY %	-21.57%	-6.76%	-11.75%	50.50%	60.04%	-14.49%	-	-
Horiz. %	132.92%	169.47%	181.75%	205.96%	136.85%	85.51%	100.00%	-
Total Cost	283,556	272,960	260,110	242,296	297,117	301,268	299,056	-3.47%
YoY %	3.88%	4.94%	7.35%	-18.45%	-1.38%	0.74%	-	-
Horiz. %	94.82%	91.27%	86.98%	81.02%	99.35%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,773	236,392	222,896	221,100	210,046	222,265	222,182	0.17%
YoY %	-5.76%	6.05%	0.81%	5.26%	-5.50%	0.04%	-	-
Horiz. %	100.27%	106.40%	100.32%	99.51%	94.54%	100.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	31,450	28,016	41,956	-	22,317	17,432	26,139	13.08%
YoY %	12.26%	-33.23%	0.00%	-	28.02%	-33.31%	-	-
Horiz. %	120.32%	107.18%	160.51%	-	85.38%	66.69%	100.00%	-
Div Payout %	104.39%	95.81%	153.85%	-	73.02%	55.56%	86.96%	-
YoY %	8.96%	-37.73%	0.00%	-	31.43%	-36.11%	-	-
Horiz. %	120.04%	110.18%	176.92%	-	83.97%	63.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	222,773	236,392	222,896	221,100	210,046	222,265	222,182	0.17%
YoY %	-5.76%	6.05%	0.81%	5.26%	-5.50%	0.04%	-	-
Horiz. %	100.27%	106.40%	100.32%	99.51%	94.54%	100.04%	100.00%	-
NOSH	1,310,434	1,313,293	1,311,153	1,300,588	1,312,789	1,307,444	1,306,956	0.17%
YoY %	-0.22%	0.16%	0.81%	-0.93%	0.41%	0.04%	-	-
Horiz. %	100.27%	100.48%	100.32%	99.51%	100.45%	100.04%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	9.60%	9.68%	9.49%	9.87%	9.33%	9.43%	9.13%	-
YoY %	-0.83%	2.00%	-3.85%	5.79%	-1.06%	3.29%	-	-
Horiz. %	105.15%	106.02%	103.94%	108.11%	102.19%	103.29%	100.00%	-
ROE	13.52%	12.37%	12.24%	12.00%	14.55%	14.12%	13.53%	-
YoY %	9.30%	1.06%	2.00%	-17.53%	3.05%	4.36%	-	-
Horiz. %	99.93%	91.43%	90.47%	88.69%	107.54%	104.36%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	23.94	23.01	21.92	20.67	24.96	25.44	25.18	-3.30%
YoY %	4.04%	4.97%	6.05%	-17.19%	-1.89%	1.03%	-	-
Horiz. %	95.08%	91.38%	87.05%	82.09%	99.13%	101.03%	100.00%	-
EPS	2.30	2.23	2.08	2.04	2.33	2.40	2.30	0.00%
YoY %	3.14%	7.21%	1.96%	-12.45%	-2.92%	4.35%	-	-
Horiz. %	100.00%	96.96%	90.43%	88.70%	101.30%	104.35%	100.00%	-
DPS	2.40	2.13	3.20	0.00	1.70	1.33	2.00	12.88%
YoY %	12.68%	-33.44%	0.00%	0.00%	27.82%	-33.50%	-	-
Horiz. %	120.00%	106.50%	160.00%	0.00%	85.00%	66.50%	100.00%	-
NAPS	0.17	0.18	0.17	0.17	0.16	0.17	0.17	0.00%
YoY %	-5.56%	5.88%	0.00%	6.25%	-5.88%	0.00%	-	-
Horiz. %	100.00%	105.88%	100.00%	100.00%	94.12%	100.00%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,300,588
RPS	46.45	44.75	42.55	39.80	48.52	49.25	48.73	-3.13%
YoY %	3.80%	5.17%	6.91%	-17.97%	-1.48%	1.07%	-	-
Horiz. %	95.32%	91.83%	87.32%	81.67%	99.57%	101.07%	100.00%	-
EPS	4.46	4.33	4.04	3.93	4.53	4.65	4.45	0.14%
YoY %	3.00%	7.18%	2.80%	-13.25%	-2.58%	4.49%	-	-
Horiz. %	100.22%	97.30%	90.79%	88.31%	101.80%	104.49%	100.00%	-
DPS	4.66	4.15	6.21	0.00	3.30	2.58	3.87	13.14%
YoY %	12.29%	-33.17%	0.00%	0.00%	27.91%	-33.33%	-	-
Horiz. %	120.41%	107.24%	160.47%	0.00%	85.27%	66.67%	100.00%	-
NAPS	0.3298	0.35	0.33	0.3274	0.311	0.3291	0.329	0.16%
YoY %	-5.77%	6.06%	0.79%	5.27%	-5.50%	0.03%	-	-
Horiz. %	100.24%	106.38%	100.30%	99.51%	94.53%	100.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	1.35	1.40	1.52	1.62	1.48	1.50	1.60	-
P/RPS	5.64	6.08	6.93	7.84	5.93	5.90	6.35	-7.58%
YoY %	-7.24%	-12.27%	-11.61%	32.21%	0.51%	-7.09%	-	-
Horiz. %	88.82%	95.75%	109.13%	123.46%	93.39%	92.91%	100.00%	-
P/EPS	58.72	62.87	73.08	79.41	63.57	62.50	69.57	-10.66%
YoY %	-6.60%	-13.97%	-7.97%	24.92%	1.71%	-10.16%	-	-
Horiz. %	84.40%	90.37%	105.05%	114.14%	91.38%	89.84%	100.00%	-
EY	1.70	1.59	1.37	1.26	1.57	1.60	1.44	11.66%
YoY %	6.92%	16.06%	8.73%	-19.75%	-1.88%	11.11%	-	-
Horiz. %	118.06%	110.42%	95.14%	87.50%	109.03%	111.11%	100.00%	-
DY	1.78	1.52	2.11	0.00	1.15	0.89	1.25	26.49%
YoY %	17.11%	-27.96%	0.00%	0.00%	29.21%	-28.80%	-	-
Horiz. %	142.40%	121.60%	168.80%	0.00%	92.00%	71.20%	100.00%	-
P/NAPS	7.94	7.78	8.94	9.53	9.25	8.82	9.41	-10.67%
YoY %	2.06%	-12.98%	-6.19%	3.03%	4.88%	-6.27%	-	-
Horiz. %	84.38%	82.68%	95.01%	101.28%	98.30%	93.73%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	30/10/07	31/07/07	24/04/07	26/02/07	30/10/06	25/07/06	-
Price	1.15	1.42	1.50	1.62	2.03	1.55	1.50	-
P/RPS	4.80	6.17	6.84	7.84	8.13	6.09	5.96	-13.40%
YoY %	-22.20%	-9.80%	-12.76%	-3.57%	33.50%	2.18%	-	-
Horiz. %	80.54%	103.52%	114.77%	131.54%	136.41%	102.18%	100.00%	-
P/EPS	50.02	63.77	72.12	79.41	87.20	64.58	65.22	-16.17%
YoY %	-21.56%	-11.58%	-9.18%	-8.93%	35.03%	-0.98%	-	-
Horiz. %	76.69%	97.78%	110.58%	121.76%	133.70%	99.02%	100.00%	-
EY	2.00	1.57	1.39	1.26	1.15	1.55	1.53	19.49%
YoY %	27.39%	12.95%	10.32%	9.57%	-25.81%	1.31%	-	-
Horiz. %	130.72%	102.61%	90.85%	82.35%	75.16%	101.31%	100.00%	-
DY	2.09	1.50	2.13	0.00	0.84	0.86	1.33	35.05%
YoY %	39.33%	-29.58%	0.00%	0.00%	-2.33%	-35.34%	-	-
Horiz. %	157.14%	112.78%	160.15%	0.00%	63.16%	64.66%	100.00%	-
P/NAPS	6.76	7.89	8.82	9.53	12.69	9.12	8.82	-16.20%
YoY %	-14.32%	-10.54%	-7.45%	-24.90%	39.14%	3.40%	-	-
Horiz. %	76.64%	89.46%	100.00%	108.05%	143.88%	103.40%	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