[GTRONIC] QoQ Cumulative 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- 8.3%
YoY- -27.75%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 152,452 90,677 38,071 275,452 215,003 147,056 73,283 62.88%
PBT 14,153 6,798 1,856 29,564 25,904 18,712 8,938 35.81%
Tax -4,242 -2,955 -1,652 -7,796 -5,804 -4,224 -1,800 76.99%
NP 9,911 3,843 204 21,768 20,100 14,488 7,138 24.43%
-
NP to SH 9,911 3,843 204 21,768 20,100 14,488 7,138 24.43%
-
Tax Rate 29.97% 43.47% 89.01% 26.37% 22.41% 22.57% 20.14% -
Total Cost 142,541 86,834 37,867 253,684 194,903 132,568 66,145 66.76%
-
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 13,109 13,071 5,100 131,132 26,274 26,104 5,287 83.09%
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 4.40% 1.75% 0.10% 1.98% 8.50% 6.53% 3.18% -
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 58.14 34.69 14.93 21.01 16.37 11.27 5.54 378.65%
EPS 3.78 1.47 0.08 8.31 1.53 1.11 0.54 265.49%
DPS 5.00 5.00 2.00 10.00 2.00 2.00 0.40 437.78%
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 22.59 13.44 5.64 40.82 31.86 21.79 10.86 62.87%
EPS 1.47 0.57 0.03 3.23 2.98 2.15 1.06 24.33%
DPS 1.94 1.94 0.76 19.43 3.89 3.87 0.78 83.46%
NAPS 0.3342 0.3254 0.3174 1.6323 0.3504 0.3288 0.333 0.23%
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 1.39 2.08 3.28 3.57 6.11 8.88 18.94 -82.44%
P/EPS 21.43 48.98 612.50 45.18 65.36 90.09 194.44 -76.98%
EY 4.67 2.04 0.16 2.21 1.53 1.11 0.51 337.09%
DY 6.17 6.94 4.08 13.33 2.00 2.00 0.38 540.12%
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 1.50 2.28 4.55 3.48 4.46 9.05 20.20 -82.30%
P/EPS 23.02 53.74 850.00 43.98 47.71 91.89 207.41 -76.87%
EY 4.34 1.86 0.12 2.27 2.10 1.09 0.48 333.42%
DY 5.75 6.33 2.94 13.70 2.74 1.96 0.36 533.15%
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