[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

30-Oct-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- 4.39%

YoY- 36.44%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Annualized Quarter Result
Revenue	203,269	286,670	302,202	332,646	321,260	342,244	320,468	-7.30%
YoY %	-29.09%	-5.14%	-9.15%	3.54%	-6.13%	6.80%	-	-
Horiz. %	63.43%	89.45%	94.30%	103.80%	100.25%	106.80%	100.00%	-
PBT	18,870	34,538	40,854	36,633	25,941	33,069	30,358	-7.61%
YoY %	-45.36%	-15.46%	11.52%	41.22%	-21.55%	8.93%	-	-
Horiz. %	62.16%	113.77%	134.57%	120.67%	85.45%	108.93%	100.00%	-
Tax	-5,656	-7,738	-11,612	-5,254	-2,944	-3,948	-4,104	5.48%
YoY %	26.91%	33.36%	-121.01%	-78.46%	25.43%	3.80%	-	-
Horiz. %	137.82%	188.55%	282.94%	128.02%	71.73%	96.20%	100.00%	-
NP	13,214	26,800	29,242	31,378	22,997	29,121	26,254	-10.80%
YoY %	-50.69%	-8.35%	-6.81%	36.44%	-21.03%	10.92%	-	-
Horiz. %	50.33%	102.08%	111.38%	119.52%	87.59%	110.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,214	26,800	29,242	31,378	22,997	29,121	26,254	-10.80%
YoY %	-50.69%	-8.35%	-6.81%	36.44%	-21.03%	10.92%	-	-
Horiz. %	50.33%	102.08%	111.38%	119.52%	87.59%	110.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.97%	22.40%	28.42%	14.34%	11.35%	11.94%	13.52%	-
YoY %	33.79%	-21.18%	98.19%	26.34%	-4.94%	-11.69%	-	-
Horiz. %	221.67%	165.68%	210.21%	106.07%	83.95%	88.31%	100.00%	-
Total Cost	190,054	259,870	272,960	301,268	298,262	313,122	294,213	-7.01%
YoY %	-26.87%	-4.80%	-9.40%	1.01%	-4.75%	6.43%	-	-
Horiz. %	64.60%	88.33%	92.78%	102.40%	101.38%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,488	236,470	236,392	222,265	222,133	209,255	179,633	3.85%
YoY %	-4.64%	0.03%	6.36%	0.06%	6.15%	16.49%	-	-
Horiz. %	125.53%	131.64%	131.60%	123.73%	123.66%	116.49%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	17,479	35,032	28,016	17,432	17,422	5,231	-	-
YoY %	-50.11%	25.04%	60.72%	0.06%	233.05%	0.00%	-	-
Horiz. %	334.14%	669.70%	535.58%	333.24%	333.05%	100.00%	-	-
Div Payout %	132.28%	130.72%	95.81%	55.56%	75.76%	17.96%	-	-
YoY %	1.19%	36.44%	72.44%	-26.66%	321.83%	0.00%	-	-
Horiz. %	736.53%	727.84%	533.46%	309.35%	421.83%	100.00%	-	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	225,488	236,470	236,392	222,265	222,133	209,255	179,633	3.85%
YoY %	-4.64%	0.03%	6.36%	0.06%	6.15%	16.49%	-	-
Horiz. %	125.53%	131.64%	131.60%	123.73%	123.66%	116.49%	100.00%	-
NOSH	262,195	1,313,725	1,313,293	1,307,444	1,306,666	1,307,844	114,416	14.80%
YoY %	-80.04%	0.03%	0.45%	0.06%	-0.09%	1,043.06%	-	-
Horiz. %	229.16%	1,148.20%	1,147.82%	1,142.71%	1,142.03%	1,143.06%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	6.50%	9.35%	9.68%	9.43%	7.16%	8.51%	8.19%	-
YoY %	-30.48%	-3.41%	2.65%	31.70%	-15.86%	3.91%	-	-
Horiz. %	79.37%	114.16%	118.19%	115.14%	87.42%	103.91%	100.00%	-
ROE	5.86%	11.33%	12.37%	14.12%	10.35%	13.92%	14.62%	-
YoY %	-48.28%	-8.41%	-12.39%	36.43%	-25.65%	-4.79%	-	-
Horiz. %	40.08%	77.50%	84.61%	96.58%	70.79%	95.21%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	77.53	21.82	23.01	25.44	24.59	26.17	280.09	-19.25%
YoY %	255.32%	-5.17%	-9.55%	3.46%	-6.04%	-90.66%	-	-
Horiz. %	27.68%	7.79%	8.22%	9.08%	8.78%	9.34%	100.00%	-
EPS	5.04	2.04	2.23	2.40	1.76	2.23	22.95	-22.30%
YoY %	147.06%	-8.52%	-7.08%	36.36%	-21.08%	-90.28%	-	-
Horiz. %	21.96%	8.89%	9.72%	10.46%	7.67%	9.72%	100.00%	-
DPS	6.67	2.67	2.13	1.33	1.33	0.40	0.00	-
YoY %	149.81%	25.35%	60.15%	0.00%	232.50%	0.00%	-	-
Horiz. %	1,667.50%	667.50%	532.50%	332.50%	332.50%	100.00%	-	-
NAPS	0.86	0.18	0.18	0.17	0.17	0.16	1.57	-9.53%
YoY %	377.78%	0.00%	5.88%	0.00%	6.25%	-89.81%	-	-
Horiz. %	54.78%	11.46%	11.46%	10.83%	10.83%	10.19%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 1,308,307
RPS	30.10	42.45	44.75	49.25	47.57	50.67	47.45	-7.29%
YoY %	-29.09%	-5.14%	-9.14%	3.53%	-6.12%	6.79%	-	-
Horiz. %	63.44%	89.46%	94.31%	103.79%	100.25%	106.79%	100.00%	-
EPS	1.96	3.97	4.33	4.65	3.41	4.31	3.89	-10.78%
YoY %	-50.63%	-8.31%	-6.88%	36.36%	-20.88%	10.80%	-	-
Horiz. %	50.39%	102.06%	111.31%	119.54%	87.66%	110.80%	100.00%	-
DPS	2.59	5.19	4.15	2.58	2.58	0.77	0.00	-
YoY %	-50.10%	25.06%	60.85%	0.00%	235.06%	0.00%	-	-
Horiz. %	336.36%	674.03%	538.96%	335.06%	335.06%	100.00%	-	-
NAPS	0.3339	0.3501	0.35	0.3291	0.3289	0.3098	0.266	3.85%
YoY %	-4.63%	0.03%	6.35%	0.06%	6.17%	16.47%	-	-
Horiz. %	125.53%	131.62%	131.58%	123.72%	123.65%	116.47%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.81	1.00	1.40	1.50	1.55	2.25	2.72	-
P/RPS	1.04	4.58	6.08	5.90	6.30	8.60	0.97	1.16%
YoY %	-77.29%	-24.67%	3.05%	-6.35%	-26.74%	786.60%	-	-
Horiz. %	107.22%	472.16%	626.80%	608.25%	649.48%	886.60%	100.00%	-
P/EPS	16.07	49.02	62.87	62.50	88.07	101.05	11.85	5.20%
YoY %	-67.22%	-22.03%	0.59%	-29.03%	-12.85%	752.74%	-	-
Horiz. %	135.61%	413.67%	530.55%	527.43%	743.21%	852.74%	100.00%	-
EY	6.22	2.04	1.59	1.60	1.14	0.99	8.44	-4.95%
YoY %	204.90%	28.30%	-0.62%	40.35%	15.15%	-88.27%	-	-
Horiz. %	73.70%	24.17%	18.84%	18.96%	13.51%	11.73%	100.00%	-
DY	8.23	2.67	1.52	0.89	0.86	0.18	0.00	-
YoY %	208.24%	75.66%	70.79%	3.49%	377.78%	0.00%	-	-
Horiz. %	4,572.22%	1,483.33%	844.44%	494.44%	477.78%	100.00%	-	-
P/NAPS	0.94	5.56	7.78	8.82	9.12	14.06	1.73	-9.65%
YoY %	-83.09%	-28.53%	-11.79%	-3.29%	-35.14%	712.72%	-	-
Horiz. %	54.34%	321.39%	449.71%	509.83%	527.17%	812.72%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	27/10/09	28/10/08	30/10/07	30/10/06	25/10/05	26/10/04	31/10/03	-
Price	0.87	0.73	1.42	1.55	1.30	2.30	3.30	-
P/RPS	1.12	3.35	6.17	6.09	5.29	8.79	1.18	-0.86%
YoY %	-66.57%	-45.71%	1.31%	15.12%	-39.82%	644.92%	-	-
Horiz. %	94.92%	283.90%	522.88%	516.10%	448.31%	744.92%	100.00%	-
P/EPS	17.26	35.78	63.77	64.58	73.86	103.29	14.38	3.08%
YoY %	-51.76%	-43.89%	-1.25%	-12.56%	-28.49%	618.29%	-	-
Horiz. %	120.03%	248.82%	443.46%	449.10%	513.63%	718.29%	100.00%	-
EY	5.79	2.79	1.57	1.55	1.35	0.97	6.95	-2.99%
YoY %	107.53%	77.71%	1.29%	14.81%	39.18%	-86.04%	-	-
Horiz. %	83.31%	40.14%	22.59%	22.30%	19.42%	13.96%	100.00%	-
DY	7.66	3.65	1.50	0.86	1.03	0.17	0.00	-
YoY %	109.86%	143.33%	74.42%	-16.50%	505.88%	0.00%	-	-
Horiz. %	4,505.88%	2,147.06%	882.35%	505.88%	605.88%	100.00%	-	-
P/NAPS	1.01	4.06	7.89	9.12	7.65	14.38	2.10	-11.47%
YoY %	-75.12%	-48.54%	-13.49%	19.22%	-46.80%	584.76%	-	-
Horiz. %	48.10%	193.33%	375.71%	434.29%	364.29%	684.76%	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