[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -96.25%
YoY- -97.14%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 227,176 268,340 240,812 152,284 293,132 268,828 330,704 -6.06%
PBT 29,580 29,916 28,020 7,424 35,752 40,532 32,964 -1.78%
Tax -4,796 -4,216 -3,420 -6,608 -7,200 -14,000 -4,684 0.39%
NP 24,784 25,700 24,600 816 28,552 26,532 28,280 -2.17%
-
NP to SH 24,784 25,700 24,600 816 28,552 26,532 28,280 -2.17%
-
Tax Rate 16.21% 14.09% 12.21% 89.01% 20.14% 34.54% 14.21% -
Total Cost 202,392 242,640 216,212 151,468 264,580 242,296 302,424 -6.46%
-
Net Worth 246,767 246,911 226,995 214,199 224,714 221,100 222,574 1.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 21,458 21,239 31,673 20,400 21,149 - - -
Div Payout % 86.58% 82.64% 128.76% 2,500.00% 74.07% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 246,767 246,911 226,995 214,199 224,714 221,100 222,574 1.73%
NOSH 268,225 265,495 263,948 255,000 1,321,851 1,300,588 1,309,259 -23.20%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 10.91% 9.58% 10.22% 0.54% 9.74% 9.87% 8.55% -
ROE 10.04% 10.41% 10.84% 0.38% 12.71% 12.00% 12.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 84.70 101.07 91.23 59.72 22.18 20.67 25.26 22.31%
EPS 9.24 9.68 9.32 0.32 2.16 2.04 2.16 27.38%
DPS 8.00 8.00 12.00 8.00 1.60 0.00 0.00 -
NAPS 0.92 0.93 0.86 0.84 0.17 0.17 0.17 32.46%
Adjusted Per Share Value based on latest NOSH - 255,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 33.67 39.77 35.69 22.57 43.44 39.84 49.01 -6.05%
EPS 3.67 3.81 3.65 0.12 4.23 3.93 4.19 -2.18%
DPS 3.18 3.15 4.69 3.02 3.13 0.00 0.00 -
NAPS 0.3657 0.3659 0.3364 0.3174 0.333 0.3277 0.3298 1.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.11 1.09 1.39 0.49 1.05 1.62 1.55 -
P/RPS 1.31 1.08 1.52 0.82 4.73 7.84 6.14 -22.68%
P/EPS 12.01 11.26 14.91 153.13 48.61 79.41 71.76 -25.74%
EY 8.32 8.88 6.71 0.65 2.06 1.26 1.39 34.71%
DY 7.21 7.34 8.63 16.33 1.52 0.00 0.00 -
P/NAPS 1.21 1.17 1.62 0.58 6.18 9.53 9.12 -28.56%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/04/12 26/04/11 27/04/10 28/04/09 29/04/08 24/04/07 25/04/06 -
Price 1.17 1.14 1.65 0.68 1.12 1.62 1.70 -
P/RPS 1.38 1.13 1.81 1.14 5.05 7.84 6.73 -23.19%
P/EPS 12.66 11.78 17.70 212.50 51.85 79.41 78.70 -26.23%
EY 7.90 8.49 5.65 0.47 1.93 1.26 1.27 35.57%
DY 6.84 7.02 7.27 11.76 1.43 0.00 0.00 -
P/NAPS 1.27 1.23 1.92 0.81 6.59 9.53 10.00 -29.07%

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