[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -99.06%
YoY- -97.14%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 217,497 152,452 90,677 38,071 275,452 215,003 147,056 29.71%
PBT 19,228 14,153 6,798 1,856 29,564 25,904 18,712 1.82%
Tax -3,307 -4,242 -2,955 -1,652 -7,796 -5,804 -4,224 -15.01%
NP 15,921 9,911 3,843 204 21,768 20,100 14,488 6.47%
-
NP to SH 15,921 9,911 3,843 204 21,768 20,100 14,488 6.47%
-
Tax Rate 17.20% 29.97% 43.47% 89.01% 26.37% 22.41% 22.57% -
Total Cost 201,576 142,541 86,834 37,867 253,684 194,903 132,568 32.13%
-
Net Worth 225,569 225,488 219,599 214,199 1,101,513 236,470 221,888 1.09%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 18,360 13,109 13,071 5,100 131,132 26,274 26,104 -20.86%
Div Payout % 115.32% 132.28% 340.14% 2,500.00% 602.41% 130.72% 180.18% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 225,569 225,488 219,599 214,199 1,101,513 236,470 221,888 1.09%
NOSH 262,289 262,195 261,428 255,000 1,311,325 1,313,725 1,305,225 -65.59%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.32% 6.50% 4.24% 0.54% 7.90% 9.35% 9.85% -
ROE 7.06% 4.40% 1.75% 0.10% 1.98% 8.50% 6.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.92 58.14 34.69 14.93 21.01 16.37 11.27 276.91%
EPS 6.07 3.78 1.47 0.08 8.31 1.53 1.11 209.43%
DPS 7.00 5.00 5.00 2.00 10.00 2.00 2.00 129.99%
NAPS 0.86 0.86 0.84 0.84 0.84 0.18 0.17 193.82%
Adjusted Per Share Value based on latest NOSH - 255,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 32.23 22.59 13.44 5.64 40.82 31.86 21.79 29.72%
EPS 2.36 1.47 0.57 0.03 3.23 2.98 2.15 6.39%
DPS 2.72 1.94 1.94 0.76 19.43 3.89 3.87 -20.89%
NAPS 0.3343 0.3342 0.3254 0.3174 1.6323 0.3504 0.3288 1.10%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.78 0.81 0.72 0.49 0.75 1.00 1.00 -
P/RPS 0.94 1.39 2.08 3.28 3.57 6.11 8.88 -77.53%
P/EPS 12.85 21.43 48.98 612.50 45.18 65.36 90.09 -72.60%
EY 7.78 4.67 2.04 0.16 2.21 1.53 1.11 264.94%
DY 8.97 6.17 6.94 4.08 13.33 2.00 2.00 171.21%
P/NAPS 0.91 0.94 0.86 0.58 0.89 5.56 5.88 -71.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 27/10/09 28/07/09 28/04/09 24/02/09 28/10/08 29/07/08 -
Price 0.93 0.87 0.79 0.68 0.73 0.73 1.02 -
P/RPS 1.12 1.50 2.28 4.55 3.48 4.46 9.05 -75.07%
P/EPS 15.32 23.02 53.74 850.00 43.98 47.71 91.89 -69.60%
EY 6.53 4.34 1.86 0.12 2.27 2.10 1.09 228.78%
DY 7.53 5.75 6.33 2.94 13.70 2.74 1.96 144.69%
P/NAPS 1.08 1.01 0.94 0.81 0.87 4.06 6.00 -68.02%

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