[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

23-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Dec-2010

Quarter

31-Dec-2010 [#4]

Profit Trend

QoQ- 32.76%

YoY- 86.72%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	207,084	136,365	67,085	279,150	205,700	129,317	60,203	127.69%
YoY %	51.86%	103.27%	-75.97%	35.71%	59.07%	114.80%	-	-
Horiz. %	343.98%	226.51%	111.43%	463.68%	341.68%	214.80%	100.00%	-
PBT	24,550	15,920	7,479	37,426	26,107	15,567	7,005	130.54%
YoY %	54.21%	112.86%	-80.02%	43.36%	67.71%	122.23%	-	-
Horiz. %	350.46%	227.27%	106.77%	534.28%	372.69%	222.23%	100.00%	-
Tax	-2,878	-1,981	-1,054	-7,699	-3,716	-1,830	-855	124.43%
YoY %	-45.28%	-87.95%	86.31%	-107.19%	-103.06%	-114.04%	-	-
Horiz. %	336.61%	231.70%	123.27%	900.47%	434.62%	214.04%	100.00%	-
NP	21,672	13,939	6,425	29,727	22,391	13,737	6,150	131.39%
YoY %	55.48%	116.95%	-78.39%	32.76%	63.00%	123.37%	-	-
Horiz. %	352.39%	226.65%	104.47%	483.37%	364.08%	223.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,672	13,939	6,425	29,727	22,391	13,737	6,150	131.39%
YoY %	55.48%	116.95%	-78.39%	32.76%	63.00%	123.37%	-	-
Horiz. %	352.39%	226.65%	104.47%	483.37%	364.08%	223.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.72%	12.44%	14.09%	20.57%	14.23%	11.76%	12.21%	-
YoY %	-5.79%	-11.71%	-31.50%	44.55%	21.00%	-3.69%	-	-
Horiz. %	95.99%	101.88%	115.40%	168.47%	116.54%	96.31%	100.00%	-
Total Cost	185,412	122,426	60,660	249,423	183,309	115,580	54,053	127.27%
YoY %	51.45%	101.82%	-75.68%	36.07%	58.60%	113.83%	-	-
Horiz. %	343.02%	226.49%	112.22%	461.44%	339.13%	213.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,618	249,574	246,911	245,603	238,484	229,830	226,995	7.38%
YoY %	1.22%	1.08%	0.53%	2.99%	3.77%	1.25%	-	-
Horiz. %	111.29%	109.95%	108.77%	108.20%	105.06%	101.25%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	18,613	5,310	5,309	18,892	17,621	7,925	7,918	76.70%
YoY %	250.53%	0.02%	-71.90%	7.21%	122.35%	0.09%	-	-
Horiz. %	235.07%	67.06%	67.05%	238.60%	222.54%	100.09%	100.00%	-
Div Payout %	85.89%	38.10%	82.64%	63.55%	78.70%	57.69%	128.76%	-
YoY %	125.43%	-53.90%	30.04%	-19.25%	36.42%	-55.20%	-	-
Horiz. %	66.71%	29.59%	64.18%	49.36%	61.12%	44.80%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	252,618	249,574	246,911	245,603	238,484	229,830	226,995	7.38%
YoY %	1.22%	1.08%	0.53%	2.99%	3.77%	1.25%	-	-
Horiz. %	111.29%	109.95%	108.77%	108.20%	105.06%	101.25%	100.00%	-
NOSH	265,914	265,504	265,495	269,893	264,982	264,173	263,948	0.49%
YoY %	0.15%	0.00%	-1.63%	1.85%	0.31%	0.09%	-	-
Horiz. %	100.74%	100.59%	100.59%	102.25%	100.39%	100.09%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	10.47%	10.22%	9.58%	10.65%	10.89%	10.62%	10.22%	-
YoY %	2.45%	6.68%	-10.05%	-2.20%	2.54%	3.91%	-	-
Horiz. %	102.45%	100.00%	93.74%	104.21%	106.56%	103.91%	100.00%	-
ROE	8.58%	5.59%	2.60%	12.10%	9.39%	5.98%	2.71%	-
YoY %	53.49%	115.00%	-78.51%	28.86%	57.02%	120.66%	-	-
Horiz. %	316.61%	206.27%	95.94%	446.49%	346.49%	220.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	77.88	51.36	25.27	103.43	77.63	48.95	22.81	126.57%
YoY %	51.64%	103.24%	-75.57%	33.23%	58.59%	114.60%	-	-
Horiz. %	341.43%	225.16%	110.78%	453.44%	340.33%	214.60%	100.00%	-
EPS	8.15	5.25	2.42	11.21	8.45	5.20	2.33	130.25%
YoY %	55.24%	116.94%	-78.41%	32.66%	62.50%	123.18%	-	-
Horiz. %	349.79%	225.32%	103.86%	481.12%	362.66%	223.18%	100.00%	-
DPS	7.00	2.00	2.00	7.00	6.65	3.00	3.00	75.83%
YoY %	250.00%	0.00%	-71.43%	5.26%	121.67%	0.00%	-	-
Horiz. %	233.33%	66.67%	66.67%	233.33%	221.67%	100.00%	100.00%	-
NAPS	0.95	0.94	0.93	0.91	0.90	0.87	0.86	6.85%
YoY %	1.06%	1.08%	2.20%	1.11%	3.45%	1.16%	-	-
Horiz. %	110.47%	109.30%	108.14%	105.81%	104.65%	101.16%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 285,783
RPS	30.69	20.21	9.94	41.37	30.48	19.16	8.92	127.73%
YoY %	51.86%	103.32%	-75.97%	35.73%	59.08%	114.80%	-	-
Horiz. %	344.06%	226.57%	111.43%	463.79%	341.70%	214.80%	100.00%	-
EPS	3.21	2.07	0.95	4.41	3.32	2.04	0.91	131.54%
YoY %	55.07%	117.89%	-78.46%	32.83%	62.75%	124.18%	-	-
Horiz. %	352.75%	227.47%	104.40%	484.62%	364.84%	224.18%	100.00%	-
DPS	2.76	0.79	0.79	2.80	2.61	1.17	1.17	77.11%
YoY %	249.37%	0.00%	-71.79%	7.28%	123.08%	0.00%	-	-
Horiz. %	235.90%	67.52%	67.52%	239.32%	223.08%	100.00%	100.00%	-
NAPS	0.3744	0.3698	0.3659	0.364	0.3534	0.3406	0.3364	7.38%
YoY %	1.24%	1.07%	0.52%	3.00%	3.76%	1.25%	-	-
Horiz. %	111.30%	109.93%	108.77%	108.20%	105.05%	101.25%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.93	1.01	1.09	1.16	1.12	1.46	1.39	-
P/RPS	1.19	1.97	4.31	1.12	1.44	2.98	6.09	-66.29%
YoY %	-39.59%	-54.29%	284.82%	-22.22%	-51.68%	-51.07%	-	-
Horiz. %	19.54%	32.35%	70.77%	18.39%	23.65%	48.93%	100.00%	-
P/EPS	11.41	19.24	45.04	10.53	13.25	28.08	59.66	-66.77%
YoY %	-40.70%	-57.28%	327.73%	-20.53%	-52.81%	-52.93%	-	-
Horiz. %	19.13%	32.25%	75.49%	17.65%	22.21%	47.07%	100.00%	-
EY	8.76	5.20	2.22	9.50	7.54	3.56	1.68	200.39%
YoY %	68.46%	134.23%	-76.63%	25.99%	111.80%	111.90%	-	-
Horiz. %	521.43%	309.52%	132.14%	565.48%	448.81%	211.90%	100.00%	-
DY	7.53	1.98	1.83	6.03	5.94	2.05	2.16	129.73%
YoY %	280.30%	8.20%	-69.65%	1.52%	189.76%	-5.09%	-	-
Horiz. %	348.61%	91.67%	84.72%	279.17%	275.00%	94.91%	100.00%	-
P/NAPS	0.98	1.07	1.17	1.27	1.24	1.68	1.62	-28.45%
YoY %	-8.41%	-8.55%	-7.87%	2.42%	-26.19%	3.70%	-	-
Horiz. %	60.49%	66.05%	72.22%	78.40%	76.54%	103.70%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	25/10/11	26/07/11	26/04/11	23/02/11	26/10/10	27/07/10	27/04/10	-
Price	0.90	1.00	1.14	1.13	1.18	1.46	1.65	-
P/RPS	1.16	1.95	4.51	1.09	1.52	2.98	7.23	-70.44%
YoY %	-40.51%	-56.76%	313.76%	-28.29%	-48.99%	-58.78%	-	-
Horiz. %	16.04%	26.97%	62.38%	15.08%	21.02%	41.22%	100.00%	-
P/EPS	11.04	19.05	47.11	10.26	13.96	28.08	70.82	-71.00%
YoY %	-42.05%	-59.56%	359.16%	-26.50%	-50.28%	-60.35%	-	-
Horiz. %	15.59%	26.90%	66.52%	14.49%	19.71%	39.65%	100.00%	-
EY	9.06	5.25	2.12	9.75	7.16	3.56	1.41	245.23%
YoY %	72.57%	147.64%	-78.26%	36.17%	101.12%	152.48%	-	-
Horiz. %	642.55%	372.34%	150.35%	691.49%	507.80%	252.48%	100.00%	-
DY	7.78	2.00	1.75	6.19	5.64	2.05	1.82	163.16%
YoY %	289.00%	14.29%	-71.73%	9.75%	175.12%	12.64%	-	-
Horiz. %	427.47%	109.89%	96.15%	340.11%	309.89%	112.64%	100.00%	-
P/NAPS	0.95	1.06	1.23	1.24	1.31	1.68	1.92	-37.41%
YoY %	-10.38%	-13.82%	-0.81%	-5.34%	-22.02%	-12.50%	-	-
Horiz. %	49.48%	55.21%	64.06%	64.58%	68.23%	87.50%	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