[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -78.3%
YoY- -6.18%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 313,684 226,652 143,691 67,207 327,679 249,485 164,558 53.55%
PBT 38,771 30,641 19,614 10,133 39,663 27,475 18,059 66.18%
Tax -8,643 -8,709 -5,978 -3,500 -9,101 -3,941 -3,029 100.79%
NP 30,128 21,932 13,636 6,633 30,562 23,534 15,030 58.77%
-
NP to SH 30,128 21,932 13,636 6,633 30,562 23,534 15,030 58.77%
-
Tax Rate 22.29% 28.42% 30.48% 34.54% 22.95% 14.34% 16.77% -
Total Cost 283,556 204,720 130,055 60,574 297,117 225,951 149,528 53.02%
-
Net Worth 222,773 236,392 222,896 221,100 210,046 222,265 222,182 0.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 31,450 21,012 20,978 - 22,317 13,074 13,069 79.29%
Div Payout % 104.39% 95.81% 153.85% - 73.02% 55.56% 86.96% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 222,773 236,392 222,896 221,100 210,046 222,265 222,182 0.17%
NOSH 1,310,434 1,313,293 1,311,153 1,300,588 1,312,789 1,307,444 1,306,956 0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.60% 9.68% 9.49% 9.87% 9.33% 9.43% 9.13% -
ROE 13.52% 9.28% 6.12% 3.00% 14.55% 10.59% 6.76% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.94 17.26 10.96 5.17 24.96 19.08 12.59 53.30%
EPS 2.30 1.67 1.04 0.51 2.33 1.80 1.15 58.53%
DPS 2.40 1.60 1.60 0.00 1.70 1.00 1.00 78.97%
NAPS 0.17 0.18 0.17 0.17 0.16 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 1,300,588
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 46.49 33.59 21.29 9.96 48.56 36.97 24.39 53.55%
EPS 4.46 3.25 2.02 0.98 4.53 3.49 2.23 58.53%
DPS 4.66 3.11 3.11 0.00 3.31 1.94 1.94 79.07%
NAPS 0.3301 0.3503 0.3303 0.3277 0.3113 0.3294 0.3293 0.16%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.35 1.40 1.52 1.62 1.48 1.50 1.60 -
P/RPS 5.64 8.11 13.87 31.35 5.93 7.86 12.71 -41.73%
P/EPS 58.72 83.83 146.15 317.65 63.57 83.33 139.13 -43.64%
EY 1.70 1.19 0.68 0.31 1.57 1.20 0.72 77.03%
DY 1.78 1.14 1.05 0.00 1.15 0.67 0.62 101.61%
P/NAPS 7.94 7.78 8.94 9.53 9.25 8.82 9.41 -10.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/10/07 31/07/07 24/04/07 26/02/07 30/10/06 25/07/06 -
Price 1.15 1.42 1.50 1.62 2.03 1.55 1.50 -
P/RPS 4.80 8.23 13.69 31.35 8.13 8.12 11.91 -45.34%
P/EPS 50.02 85.03 144.23 317.65 87.20 86.11 130.43 -47.12%
EY 2.00 1.18 0.69 0.31 1.15 1.16 0.77 88.62%
DY 2.09 1.13 1.07 0.00 0.84 0.65 0.67 113.04%
P/NAPS 6.76 7.89 8.82 9.53 12.69 9.12 8.82 -16.20%

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