[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.23%
YoY- -6.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 274,266 203,269 286,670 302,202 332,646 321,260 342,244 -3.62%
PBT 34,809 18,870 34,538 40,854 36,633 25,941 33,069 0.85%
Tax -4,954 -5,656 -7,738 -11,612 -5,254 -2,944 -3,948 3.85%
NP 29,854 13,214 26,800 29,242 31,378 22,997 29,121 0.41%
-
NP to SH 29,854 13,214 26,800 29,242 31,378 22,997 29,121 0.41%
-
Tax Rate 14.23% 29.97% 22.40% 28.42% 14.34% 11.35% 11.94% -
Total Cost 244,412 190,054 259,870 272,960 301,268 298,262 313,122 -4.04%
-
Net Worth 238,484 225,488 236,470 236,392 222,265 222,133 209,255 2.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 23,495 17,479 35,032 28,016 17,432 17,422 5,231 28.43%
Div Payout % 78.70% 132.28% 130.72% 95.81% 55.56% 75.76% 17.96% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 238,484 225,488 236,470 236,392 222,265 222,133 209,255 2.20%
NOSH 264,982 262,195 1,313,725 1,313,293 1,307,444 1,306,666 1,307,844 -23.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.89% 6.50% 9.35% 9.68% 9.43% 7.16% 8.51% -
ROE 12.52% 5.86% 11.33% 12.37% 14.12% 10.35% 13.92% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 103.50 77.53 21.82 23.01 25.44 24.59 26.17 25.74%
EPS 11.27 5.04 2.04 2.23 2.40 1.76 2.23 30.98%
DPS 8.87 6.67 2.67 2.13 1.33 1.33 0.40 67.57%
NAPS 0.90 0.86 0.18 0.18 0.17 0.17 0.16 33.34%
Adjusted Per Share Value based on latest NOSH - 1,316,825
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 40.62 30.10 42.45 44.75 49.26 47.58 50.68 -3.61%
EPS 4.42 1.96 3.97 4.33 4.65 3.41 4.31 0.42%
DPS 3.48 2.59 5.19 4.15 2.58 2.58 0.77 28.56%
NAPS 0.3532 0.3339 0.3502 0.3501 0.3292 0.329 0.3099 2.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.12 0.81 1.00 1.40 1.50 1.55 2.25 -
P/RPS 1.08 1.04 4.58 6.08 5.90 6.30 8.60 -29.22%
P/EPS 9.94 16.07 49.02 62.87 62.50 88.07 101.05 -32.04%
EY 10.06 6.22 2.04 1.59 1.60 1.14 0.99 47.14%
DY 7.92 8.23 2.67 1.52 0.89 0.86 0.18 87.83%
P/NAPS 1.24 0.94 5.56 7.78 8.82 9.12 14.06 -33.27%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 27/10/09 28/10/08 30/10/07 30/10/06 25/10/05 26/10/04 -
Price 1.18 0.87 0.73 1.42 1.55 1.30 2.30 -
P/RPS 1.14 1.12 3.35 6.17 6.09 5.29 8.79 -28.84%
P/EPS 10.47 17.26 35.78 63.77 64.58 73.86 103.29 -31.70%
EY 9.55 5.79 2.79 1.57 1.55 1.35 0.97 46.37%
DY 7.51 7.66 3.65 1.50 0.86 1.03 0.17 87.96%
P/NAPS 1.31 1.01 4.06 7.89 9.12 7.65 14.38 -32.90%

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