[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

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	219,540	240,707	275,919	302,032	317,046	319,757	313,681	-21.18%
YoY %	-8.79%	-12.76%	-8.65%	-4.74%	-0.85%	1.94%	-	-
Horiz. %	69.99%	76.74%	87.96%	96.29%	101.07%	101.94%	100.00%	-
PBT	17,650	22,482	29,564	34,045	37,880	37,587	38,782	-40.86%
YoY %	-21.49%	-23.95%	-13.16%	-10.12%	0.78%	-3.08%	-	-
Horiz. %	45.51%	57.97%	76.23%	87.79%	97.67%	96.92%	100.00%	-
Tax	-6,527	-7,648	-7,796	-5,737	-6,888	-6,942	-8,642	-17.08%
YoY %	14.66%	1.90%	-35.89%	16.71%	0.78%	19.67%	-	-
Horiz. %	75.53%	88.50%	90.21%	66.39%	79.70%	80.33%	100.00%	-
NP	11,123	14,834	21,768	28,308	30,992	30,645	30,140	-48.58%
YoY %	-25.02%	-31.85%	-23.10%	-8.66%	1.13%	1.68%	-	-
Horiz. %	36.90%	49.22%	72.22%	93.92%	102.83%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,123	14,834	21,768	28,308	30,992	30,645	30,140	-48.58%
YoY %	-25.02%	-31.85%	-23.10%	-8.66%	1.13%	1.68%	-	-
Horiz. %	36.90%	49.22%	72.22%	93.92%	102.83%	101.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.98%	34.02%	26.37%	16.85%	18.18%	18.47%	22.28%	-
YoY %	8.70%	29.01%	56.50%	-7.32%	-1.57%	-17.10%	-	-
Horiz. %	165.98%	152.69%	118.36%	75.63%	81.60%	82.90%	100.00%	-
Total Cost	208,417	225,873	254,151	273,724	286,054	289,112	283,541	-18.56%
YoY %	-7.73%	-11.13%	-7.15%	-4.31%	-1.06%	1.96%	-	-
Horiz. %	73.51%	79.66%	89.63%	96.54%	100.89%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	219,910	214,199	218,123	234,920	223,125	224,714	221,485	-0.47%
YoY %	2.67%	-1.80%	-7.15%	5.29%	-0.71%	1.46%	-	-
Horiz. %	99.29%	96.71%	98.48%	106.07%	100.74%	101.46%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	12,953	26,100	26,287	36,710	36,710	36,851	31,563	-44.80%
YoY %	-50.37%	-0.71%	-28.39%	0.00%	-0.38%	16.75%	-	-
Horiz. %	41.04%	82.69%	83.28%	116.31%	116.31%	116.75%	100.00%	-
Div Payout %	116.46%	175.95%	120.76%	129.68%	118.45%	120.25%	104.72%	-
YoY %	-33.81%	45.70%	-6.88%	9.48%	-1.50%	14.83%	-	-
Horiz. %	111.21%	168.02%	115.32%	123.83%	113.11%	114.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	219,910	214,199	218,123	234,920	223,125	224,714	221,485	-0.47%
YoY %	2.67%	-1.80%	-7.15%	5.29%	-0.71%	1.46%	-	-
Horiz. %	99.29%	96.71%	98.48%	106.07%	100.74%	101.46%	100.00%	-
NOSH	261,798	255,000	1,283,076	1,305,116	1,312,499	1,321,851	1,302,857	-65.72%
YoY %	2.67%	-80.13%	-1.69%	-0.56%	-0.71%	1.46%	-	-
Horiz. %	20.09%	19.57%	98.48%	100.17%	100.74%	101.46%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	5.07%	6.16%	7.89%	9.37%	9.78%	9.58%	9.61%	-
YoY %	-17.69%	-21.93%	-15.80%	-4.19%	2.09%	-0.31%	-	-
Horiz. %	52.76%	64.10%	82.10%	97.50%	101.77%	99.69%	100.00%	-
ROE	5.06%	6.93%	9.98%	12.05%	13.89%	13.64%	13.61%	-
YoY %	-26.98%	-30.56%	-17.18%	-13.25%	1.83%	0.22%	-	-
Horiz. %	37.18%	50.92%	73.33%	88.54%	102.06%	100.22%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	83.86	94.39	21.50	23.14	24.16	24.19	24.08	129.93%
YoY %	-11.16%	339.02%	-7.09%	-4.22%	-0.12%	0.46%	-	-
Horiz. %	348.26%	391.99%	89.29%	96.10%	100.33%	100.46%	100.00%	-
EPS	4.25	5.82	1.70	2.17	2.36	2.32	2.31	50.20%
YoY %	-26.98%	242.35%	-21.66%	-8.05%	1.72%	0.43%	-	-
Horiz. %	183.98%	251.95%	73.59%	93.94%	102.16%	100.43%	100.00%	-
DPS	4.95	10.24	2.05	2.80	2.80	2.80	2.40	62.10%
YoY %	-51.66%	399.51%	-26.79%	0.00%	0.00%	16.67%	-	-
Horiz. %	206.25%	426.67%	85.42%	116.67%	116.67%	116.67%	100.00%	-
NAPS	0.84	0.84	0.17	0.18	0.17	0.17	0.17	190.38%
YoY %	0.00%	394.12%	-5.56%	5.88%	0.00%	0.00%	-	-
Horiz. %	494.12%	494.12%	100.00%	105.88%	100.00%	100.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,305,116
RPS	32.53	35.67	40.89	44.76	46.98	47.39	46.48	-21.18%
YoY %	-8.80%	-12.77%	-8.65%	-4.73%	-0.87%	1.96%	-	-
Horiz. %	69.99%	76.74%	87.97%	96.30%	101.08%	101.96%	100.00%	-
EPS	1.65	2.20	3.23	4.19	4.59	4.54	4.47	-48.57%
YoY %	-25.00%	-31.89%	-22.91%	-8.71%	1.10%	1.57%	-	-
Horiz. %	36.91%	49.22%	72.26%	93.74%	102.68%	101.57%	100.00%	-
DPS	1.92	3.87	3.90	5.44	5.44	5.46	4.68	-44.81%
YoY %	-50.39%	-0.77%	-28.31%	0.00%	-0.37%	16.67%	-	-
Horiz. %	41.03%	82.69%	83.33%	116.24%	116.24%	116.67%	100.00%	-
NAPS	0.3259	0.3174	0.3232	0.3481	0.3307	0.333	0.3282	-0.46%
YoY %	2.68%	-1.79%	-7.15%	5.26%	-0.69%	1.46%	-	-
Horiz. %	99.30%	96.71%	98.48%	106.06%	100.76%	101.46%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	65.38%	-85.10%	-19.21%	4.35%	-4.61%	-22.64%	-	-
Horiz. %	15.33%	9.27%	62.21%	77.01%	73.80%	77.36%	100.00%	-
P/EPS	16.95	8.42	44.21	46.10	42.35	45.29	58.36	-56.17%
YoY %	101.31%	-80.95%	-4.10%	8.85%	-6.49%	-22.40%	-	-
Horiz. %	29.04%	14.43%	75.75%	78.99%	72.57%	77.60%	100.00%	-
EY	5.90	11.87	2.26	2.17	2.36	2.21	1.71	128.50%
YoY %	-50.29%	425.22%	4.15%	-8.05%	6.79%	29.24%	-	-
Horiz. %	345.03%	694.15%	132.16%	126.90%	138.01%	129.24%	100.00%	-
DY	6.87	20.89	2.73	2.80	2.80	2.67	1.78	146.25%
YoY %	-67.11%	665.20%	-2.50%	0.00%	4.87%	50.00%	-	-
Horiz. %	385.96%	1,173.60%	153.37%	157.30%	157.30%	150.00%	100.00%	-
P/NAPS	0.86	0.58	4.41	5.56	5.88	6.18	7.94	-77.30%
YoY %	48.28%	-86.85%	-20.68%	-5.44%	-4.85%	-22.17%	-	-
Horiz. %	10.83%	7.30%	55.54%	70.03%	74.06%	77.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
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%
YoY %	30.56%	-78.76%	7.62%	-25.36%	-8.86%	-3.14%	-	-
Horiz. %	19.67%	15.06%	70.92%	65.90%	88.28%	96.86%	100.00%	-
P/EPS	18.59	11.69	43.03	33.66	43.20	48.31	49.71	-48.12%
YoY %	59.02%	-72.83%	27.84%	-22.08%	-10.58%	-2.82%	-	-
Horiz. %	37.40%	23.52%	86.56%	67.71%	86.90%	97.18%	100.00%	-
EY	5.38	8.55	2.32	2.97	2.31	2.07	2.01	92.89%
YoY %	-37.08%	268.53%	-21.89%	28.57%	11.59%	2.99%	-	-
Horiz. %	267.66%	425.37%	115.42%	147.76%	114.93%	102.99%	100.00%	-
DY	6.26	15.05	2.81	3.84	2.75	2.50	2.09	107.92%
YoY %	-58.41%	435.59%	-26.82%	39.64%	10.00%	19.62%	-	-
Horiz. %	299.52%	720.10%	134.45%	183.73%	131.58%	119.62%	100.00%	-
P/NAPS	0.94	0.81	4.29	4.06	6.00	6.59	6.76	-73.19%
YoY %	16.05%	-81.12%	5.67%	-32.33%	-8.95%	-2.51%	-	-
Horiz. %	13.91%	11.98%	63.46%	60.06%	88.76%	97.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos