[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -70.42%
YoY- 17.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 327,679 249,485 164,558 82,676 324,148 240,945 154,612 64.76%
PBT 39,663 27,475 18,059 8,241 28,600 19,456 10,808 137.35%
Tax -9,101 -3,941 -3,029 -1,171 -4,701 -2,208 -755 423.34%
NP 30,562 23,534 15,030 7,070 23,899 17,248 10,053 109.43%
-
NP to SH 30,562 23,534 15,030 7,070 23,899 17,248 10,053 109.43%
-
Tax Rate 22.95% 14.34% 16.77% 14.21% 16.44% 11.35% 6.99% -
Total Cost 297,117 225,951 149,528 75,606 300,249 223,697 144,559 61.44%
-
Net Worth 210,046 222,265 222,182 222,574 209,625 222,133 208,893 0.36%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 22,317 13,074 13,069 - 22,272 13,066 13,055 42.82%
Div Payout % 73.02% 55.56% 86.96% - 93.20% 75.76% 129.87% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 210,046 222,265 222,182 222,574 209,625 222,133 208,893 0.36%
NOSH 1,312,789 1,307,444 1,306,956 1,309,259 1,310,160 1,306,666 1,305,584 0.36%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.33% 9.43% 9.13% 8.55% 7.37% 7.16% 6.50% -
ROE 14.55% 10.59% 6.76% 3.18% 11.40% 7.76% 4.81% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 24.96 19.08 12.59 6.31 24.74 18.44 11.84 64.18%
EPS 2.33 1.80 1.15 0.54 1.82 1.32 0.77 108.78%
DPS 1.70 1.00 1.00 0.00 1.70 1.00 1.00 42.30%
NAPS 0.16 0.17 0.17 0.17 0.16 0.17 0.16 0.00%
Adjusted Per Share Value based on latest NOSH - 1,309,259
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.52 36.94 24.37 12.24 47.99 35.68 22.89 64.78%
EPS 4.53 3.48 2.23 1.05 3.54 2.55 1.49 109.44%
DPS 3.30 1.94 1.94 0.00 3.30 1.93 1.93 42.84%
NAPS 0.311 0.3291 0.329 0.3296 0.3104 0.3289 0.3093 0.36%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.48 1.50 1.60 1.55 1.52 1.55 2.05 -
P/RPS 5.93 7.86 12.71 24.55 6.14 8.41 17.31 -50.94%
P/EPS 63.57 83.33 139.13 287.04 83.33 117.42 266.23 -61.41%
EY 1.57 1.20 0.72 0.35 1.20 0.85 0.38 156.81%
DY 1.15 0.67 0.62 0.00 1.12 0.65 0.49 76.33%
P/NAPS 9.25 8.82 9.41 9.12 9.50 9.12 12.81 -19.46%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 30/10/06 25/07/06 25/04/06 23/02/06 25/10/05 26/07/05 -
Price 2.03 1.55 1.50 1.70 1.67 1.30 2.08 -
P/RPS 8.13 8.12 11.91 26.92 6.75 7.05 17.56 -40.06%
P/EPS 87.20 86.11 130.43 314.81 91.55 98.48 270.13 -52.84%
EY 1.15 1.16 0.77 0.32 1.09 1.02 0.37 112.53%
DY 0.84 0.65 0.67 0.00 1.02 0.77 0.48 45.07%
P/NAPS 12.69 9.12 8.82 10.00 10.44 7.65 13.00 -1.59%

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