[GTRONIC] QoQ Cumulative 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- 29.86%
YoY- 27.88%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 226,652 143,691 67,207 327,679 249,485 164,558 82,676 95.75%
PBT 30,641 19,614 10,133 39,663 27,475 18,059 8,241 139.81%
Tax -8,709 -5,978 -3,500 -9,101 -3,941 -3,029 -1,171 280.54%
NP 21,932 13,636 6,633 30,562 23,534 15,030 7,070 112.55%
-
NP to SH 21,932 13,636 6,633 30,562 23,534 15,030 7,070 112.55%
-
Tax Rate 28.42% 30.48% 34.54% 22.95% 14.34% 16.77% 14.21% -
Total Cost 204,720 130,055 60,574 297,117 225,951 149,528 75,606 94.15%
-
Net Worth 236,392 222,896 221,100 210,046 222,265 222,182 222,574 4.09%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 21,012 20,978 - 22,317 13,074 13,069 - -
Div Payout % 95.81% 153.85% - 73.02% 55.56% 86.96% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 236,392 222,896 221,100 210,046 222,265 222,182 222,574 4.09%
NOSH 1,313,293 1,311,153 1,300,588 1,312,789 1,307,444 1,306,956 1,309,259 0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.68% 9.49% 9.87% 9.33% 9.43% 9.13% 8.55% -
ROE 9.28% 6.12% 3.00% 14.55% 10.59% 6.76% 3.18% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.26 10.96 5.17 24.96 19.08 12.59 6.31 95.46%
EPS 1.67 1.04 0.51 2.33 1.80 1.15 0.54 112.12%
DPS 1.60 1.60 0.00 1.70 1.00 1.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 0.17 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 1,306,296
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 33.59 21.29 9.96 48.56 36.97 24.39 12.25 95.78%
EPS 3.25 2.02 0.98 4.53 3.49 2.23 1.05 112.24%
DPS 3.11 3.11 0.00 3.31 1.94 1.94 0.00 -
NAPS 0.3503 0.3303 0.3277 0.3113 0.3294 0.3293 0.3298 4.09%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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 8.11 13.87 31.35 5.93 7.86 12.71 24.55 -52.18%
P/EPS 83.83 146.15 317.65 63.57 83.33 139.13 287.04 -55.94%
EY 1.19 0.68 0.31 1.57 1.20 0.72 0.35 125.94%
DY 1.14 1.05 0.00 1.15 0.67 0.62 0.00 -
P/NAPS 7.78 8.94 9.53 9.25 8.82 9.41 9.12 -10.04%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
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 8.23 13.69 31.35 8.13 8.12 11.91 26.92 -54.58%
P/EPS 85.03 144.23 317.65 87.20 86.11 130.43 314.81 -58.18%
EY 1.18 0.69 0.31 1.15 1.16 0.77 0.32 138.49%
DY 1.13 1.07 0.00 0.84 0.65 0.67 0.00 -
P/NAPS 7.89 8.82 9.53 12.69 9.12 8.82 10.00 -14.60%

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