[GTRONIC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.96%
YoY- 260.31%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 76,383 69,113 60,203 65,045 61,775 52,606 38,071 59.00%
PBT 10,540 8,561 7,005 5,076 7,355 4,942 1,856 217.96%
Tax -1,886 -974 -855 934 -1,287 -1,303 -1,652 9.22%
NP 8,654 7,587 6,150 6,010 6,068 3,639 204 1113.57%
-
NP to SH 8,654 7,587 6,150 6,010 6,068 3,639 204 1113.57%
-
Tax Rate 17.89% 11.38% 12.21% -18.40% 17.50% 26.37% 89.01% -
Total Cost 67,729 61,526 54,053 59,035 55,707 48,967 37,867 47.29%
-
Net Worth 238,183 229,989 226,995 225,703 225,908 219,910 214,199 7.32%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 9,659 - 7,918 5,248 - 7,853 5,100 53.01%
Div Payout % 111.62% - 128.76% 87.34% - 215.83% 2,500.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 238,183 229,989 226,995 225,703 225,908 219,910 214,199 7.32%
NOSH 264,648 264,355 263,948 262,445 262,683 261,798 255,000 2.50%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.33% 10.98% 10.22% 9.24% 9.82% 6.92% 0.54% -
ROE 3.63% 3.30% 2.71% 2.66% 2.69% 1.65% 0.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.86 26.14 22.81 24.78 23.52 20.09 14.93 55.11%
EPS 3.27 2.87 2.33 2.29 2.31 1.39 0.08 1083.92%
DPS 3.65 0.00 3.00 2.00 0.00 3.00 2.00 49.28%
NAPS 0.90 0.87 0.86 0.86 0.86 0.84 0.84 4.70%
Adjusted Per Share Value based on latest NOSH - 262,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 11.32 10.24 8.92 9.64 9.15 7.80 5.64 59.04%
EPS 1.28 1.12 0.91 0.89 0.90 0.54 0.03 1118.24%
DPS 1.43 0.00 1.17 0.78 0.00 1.16 0.76 52.35%
NAPS 0.353 0.3408 0.3364 0.3345 0.3348 0.3259 0.3174 7.33%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.46 1.39 0.78 0.81 0.72 0.49 -
P/RPS 3.88 5.58 6.09 3.15 3.44 3.58 3.28 11.83%
P/EPS 34.25 50.87 59.66 34.06 35.06 51.80 612.50 -85.35%
EY 2.92 1.97 1.68 2.94 2.85 1.93 0.16 591.95%
DY 3.26 0.00 2.16 2.56 0.00 4.17 4.08 -13.88%
P/NAPS 1.24 1.68 1.62 0.91 0.94 0.86 0.58 65.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 28/04/09 -
Price 1.18 1.46 1.65 0.93 0.87 0.79 0.68 -
P/RPS 4.09 5.58 7.23 3.75 3.70 3.93 4.55 -6.85%
P/EPS 36.09 50.87 70.82 40.61 37.66 56.83 850.00 -87.80%
EY 2.77 1.97 1.41 2.46 2.66 1.76 0.12 709.16%
DY 3.09 0.00 1.82 2.15 0.00 3.80 2.94 3.36%
P/NAPS 1.31 1.68 1.92 1.08 1.01 0.94 0.81 37.74%

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