[GTRONIC] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -8.66%
YoY- -2.34%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 219,540 240,707 275,919 302,032 317,046 319,757 313,681 -21.18%
PBT 17,650 22,482 29,564 34,045 37,880 37,587 38,782 -40.86%
Tax -6,527 -7,648 -7,796 -5,737 -6,888 -6,942 -8,642 -17.08%
NP 11,123 14,834 21,768 28,308 30,992 30,645 30,140 -48.58%
-
NP to SH 11,123 14,834 21,768 28,308 30,992 30,645 30,140 -48.58%
-
Tax Rate 36.98% 34.02% 26.37% 16.85% 18.18% 18.47% 22.28% -
Total Cost 208,417 225,873 254,151 273,724 286,054 289,112 283,541 -18.56%
-
Net Worth 219,910 214,199 218,123 234,920 223,125 224,714 221,485 -0.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 12,953 26,100 26,287 36,710 36,710 36,851 31,563 -44.80%
Div Payout % 116.46% 175.95% 120.76% 129.68% 118.45% 120.25% 104.72% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 219,910 214,199 218,123 234,920 223,125 224,714 221,485 -0.47%
NOSH 261,798 255,000 1,283,076 1,305,116 1,312,499 1,321,851 1,302,857 -65.72%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.07% 6.16% 7.89% 9.37% 9.78% 9.58% 9.61% -
ROE 5.06% 6.93% 9.98% 12.05% 13.89% 13.64% 13.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.86 94.39 21.50 23.14 24.16 24.19 24.08 129.93%
EPS 4.25 5.82 1.70 2.17 2.36 2.32 2.31 50.20%
DPS 4.95 10.24 2.05 2.80 2.80 2.80 2.40 62.10%
NAPS 0.84 0.84 0.17 0.18 0.17 0.17 0.17 190.38%
Adjusted Per Share Value based on latest NOSH - 1,305,116
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 32.51 35.65 40.86 44.73 46.95 47.35 46.45 -21.18%
EPS 1.65 2.20 3.22 4.19 4.59 4.54 4.46 -48.49%
DPS 1.92 3.87 3.89 5.44 5.44 5.46 4.67 -44.73%
NAPS 0.3257 0.3172 0.323 0.3479 0.3304 0.3328 0.328 -0.46%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.72 0.49 0.75 1.00 1.00 1.05 1.35 -
P/RPS 0.86 0.52 3.49 4.32 4.14 4.34 5.61 -71.38%
P/EPS 16.95 8.42 44.21 46.10 42.35 45.29 58.36 -56.17%
EY 5.90 11.87 2.26 2.17 2.36 2.21 1.71 128.50%
DY 6.87 20.89 2.73 2.80 2.80 2.67 1.78 146.25%
P/NAPS 0.86 0.58 4.41 5.56 5.88 6.18 7.94 -77.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/07/09 28/04/09 24/02/09 28/10/08 29/07/08 29/04/08 26/02/08 -
Price 0.79 0.68 0.73 0.73 1.02 1.12 1.15 -
P/RPS 0.94 0.72 3.39 3.15 4.22 4.63 4.78 -66.21%
P/EPS 18.59 11.69 43.03 33.66 43.20 48.31 49.71 -48.12%
EY 5.38 8.55 2.32 2.97 2.31 2.07 2.01 92.89%
DY 6.26 15.05 2.81 3.84 2.75 2.50 2.09 107.92%
P/NAPS 0.94 0.81 4.29 4.06 6.00 6.59 6.76 -73.19%

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