[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -61.37%
YoY- 2914.71%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 279,150 205,700 129,317 60,203 217,497 152,452 90,677 111.18%
PBT 37,426 26,107 15,567 7,005 19,228 14,153 6,798 210.82%
Tax -7,699 -3,716 -1,830 -855 -3,307 -4,242 -2,955 89.01%
NP 29,727 22,391 13,737 6,150 15,921 9,911 3,843 289.67%
-
NP to SH 29,727 22,391 13,737 6,150 15,921 9,911 3,843 289.67%
-
Tax Rate 20.57% 14.23% 11.76% 12.21% 17.20% 29.97% 43.47% -
Total Cost 249,423 183,309 115,580 54,053 201,576 142,541 86,834 101.68%
-
Net Worth 245,603 238,484 229,830 226,995 225,569 225,488 219,599 7.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 18,892 17,621 7,925 7,918 18,360 13,109 13,071 27.74%
Div Payout % 63.55% 78.70% 57.69% 128.76% 115.32% 132.28% 340.14% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 245,603 238,484 229,830 226,995 225,569 225,488 219,599 7.72%
NOSH 269,893 264,982 264,173 263,948 262,289 262,195 261,428 2.14%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 10.65% 10.89% 10.62% 10.22% 7.32% 6.50% 4.24% -
ROE 12.10% 9.39% 5.98% 2.71% 7.06% 4.40% 1.75% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 103.43 77.63 48.95 22.81 82.92 58.14 34.69 106.74%
EPS 11.21 8.45 5.20 2.33 6.07 3.78 1.47 285.99%
DPS 7.00 6.65 3.00 3.00 7.00 5.00 5.00 25.06%
NAPS 0.91 0.90 0.87 0.86 0.86 0.86 0.84 5.46%
Adjusted Per Share Value based on latest NOSH - 263,948
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.34 30.46 19.15 8.92 32.21 22.58 13.43 111.17%
EPS 4.40 3.32 2.03 0.91 2.36 1.47 0.57 289.13%
DPS 2.80 2.61 1.17 1.17 2.72 1.94 1.94 27.62%
NAPS 0.3637 0.3532 0.3404 0.3362 0.3341 0.3339 0.3252 7.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.16 1.12 1.46 1.39 0.78 0.81 0.72 -
P/RPS 1.12 1.44 2.98 6.09 0.94 1.39 2.08 -33.73%
P/EPS 10.53 13.25 28.08 59.66 12.85 21.43 48.98 -64.01%
EY 9.50 7.54 3.56 1.68 7.78 4.67 2.04 178.08%
DY 6.03 5.94 2.05 2.16 8.97 6.17 6.94 -8.92%
P/NAPS 1.27 1.24 1.68 1.62 0.91 0.94 0.86 29.58%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 -
Price 1.13 1.18 1.46 1.65 0.93 0.87 0.79 -
P/RPS 1.09 1.52 2.98 7.23 1.12 1.50 2.28 -38.77%
P/EPS 10.26 13.96 28.08 70.82 15.32 23.02 53.74 -66.74%
EY 9.75 7.16 3.56 1.41 6.53 4.34 1.86 200.85%
DY 6.19 5.64 2.05 1.82 7.53 5.75 6.33 -1.47%
P/NAPS 1.24 1.31 1.68 1.92 1.08 1.01 0.94 20.22%

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