[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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 207,084 136,365 67,085 279,150 205,700 129,317 60,203 127.69%
PBT 24,550 15,920 7,479 37,426 26,107 15,567 7,005 130.54%
Tax -2,878 -1,981 -1,054 -7,699 -3,716 -1,830 -855 124.43%
NP 21,672 13,939 6,425 29,727 22,391 13,737 6,150 131.39%
-
NP to SH 21,672 13,939 6,425 29,727 22,391 13,737 6,150 131.39%
-
Tax Rate 11.72% 12.44% 14.09% 20.57% 14.23% 11.76% 12.21% -
Total Cost 185,412 122,426 60,660 249,423 183,309 115,580 54,053 127.27%
-
Net Worth 252,618 249,574 246,911 245,603 238,484 229,830 226,995 7.38%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 18,613 5,310 5,309 18,892 17,621 7,925 7,918 76.70%
Div Payout % 85.89% 38.10% 82.64% 63.55% 78.70% 57.69% 128.76% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 252,618 249,574 246,911 245,603 238,484 229,830 226,995 7.38%
NOSH 265,914 265,504 265,495 269,893 264,982 264,173 263,948 0.49%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 10.47% 10.22% 9.58% 10.65% 10.89% 10.62% 10.22% -
ROE 8.58% 5.59% 2.60% 12.10% 9.39% 5.98% 2.71% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.88 51.36 25.27 103.43 77.63 48.95 22.81 126.57%
EPS 8.15 5.25 2.42 11.21 8.45 5.20 2.33 130.25%
DPS 7.00 2.00 2.00 7.00 6.65 3.00 3.00 75.83%
NAPS 0.95 0.94 0.93 0.91 0.90 0.87 0.86 6.85%
Adjusted Per Share Value based on latest NOSH - 285,783
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 30.67 20.19 9.93 41.34 30.46 19.15 8.92 127.63%
EPS 3.21 2.06 0.95 4.40 3.32 2.03 0.91 131.54%
DPS 2.76 0.79 0.79 2.80 2.61 1.17 1.17 77.11%
NAPS 0.3741 0.3696 0.3657 0.3637 0.3532 0.3404 0.3362 7.37%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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%
P/EPS 11.41 19.24 45.04 10.53 13.25 28.08 59.66 -66.77%
EY 8.76 5.20 2.22 9.50 7.54 3.56 1.68 200.39%
DY 7.53 1.98 1.83 6.03 5.94 2.05 2.16 129.73%
P/NAPS 0.98 1.07 1.17 1.27 1.24 1.68 1.62 -28.45%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
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%
P/EPS 11.04 19.05 47.11 10.26 13.96 28.08 70.82 -71.00%
EY 9.06 5.25 2.12 9.75 7.16 3.56 1.41 245.23%
DY 7.78 2.00 1.75 6.19 5.64 2.05 1.82 163.16%
P/NAPS 0.95 1.06 1.23 1.24 1.31 1.68 1.92 -37.41%

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