[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Jun-2009 [#2]

Profit Trend

QoQ- 1783.82%

YoY- -73.47%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	126,107	136,365	129,317	90,677	147,056	143,691	164,558	-4.33%
YoY %	-7.52%	5.45%	42.61%	-38.34%	2.34%	-12.68%	-	-
Horiz. %	76.63%	82.87%	78.58%	55.10%	89.36%	87.32%	100.00%	-
PBT	19,493	15,920	15,567	6,798	18,712	19,614	18,059	1.28%
YoY %	22.44%	2.27%	128.99%	-63.67%	-4.60%	8.61%	-	-
Horiz. %	107.94%	88.16%	86.20%	37.64%	103.62%	108.61%	100.00%	-
Tax	-3,583	-1,981	-1,830	-2,955	-4,224	-5,978	-3,029	2.83%
YoY %	-80.87%	-8.25%	38.07%	30.04%	29.34%	-97.36%	-	-
Horiz. %	118.29%	65.40%	60.42%	97.56%	139.45%	197.36%	100.00%	-
NP	15,910	13,939	13,737	3,843	14,488	13,636	15,030	0.95%
YoY %	14.14%	1.47%	257.46%	-73.47%	6.25%	-9.27%	-	-
Horiz. %	105.85%	92.74%	91.40%	25.57%	96.39%	90.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,910	13,939	13,737	3,843	14,488	13,636	15,030	0.95%
YoY %	14.14%	1.47%	257.46%	-73.47%	6.25%	-9.27%	-	-
Horiz. %	105.85%	92.74%	91.40%	25.57%	96.39%	90.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.38%	12.44%	11.76%	43.47%	22.57%	30.48%	16.77%	-
YoY %	47.75%	5.78%	-72.95%	92.60%	-25.95%	81.75%	-	-
Horiz. %	109.60%	74.18%	70.13%	259.21%	134.59%	181.75%	100.00%	-
Total Cost	110,197	122,426	115,580	86,834	132,568	130,055	149,528	-4.95%
YoY %	-9.99%	5.92%	33.10%	-34.50%	1.93%	-13.02%	-	-
Horiz. %	73.70%	81.87%	77.30%	58.07%	88.66%	86.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,999	249,574	229,830	219,599	221,888	222,896	222,182	2.51%
YoY %	3.38%	8.59%	4.66%	-1.03%	-0.45%	0.32%	-	-
Horiz. %	116.12%	112.33%	103.44%	98.84%	99.87%	100.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	5,374	5,310	7,925	13,071	26,104	20,978	13,069	-13.75%
YoY %	1.21%	-33.00%	-39.37%	-49.93%	24.44%	60.52%	-	-
Horiz. %	41.12%	40.63%	60.64%	100.02%	199.74%	160.52%	100.00%	-
Div Payout %	33.78%	38.10%	57.69%	340.14%	180.18%	153.85%	86.96%	-
YoY %	-11.34%	-33.96%	-83.04%	88.78%	17.11%	76.92%	-	-
Horiz. %	38.85%	43.81%	66.34%	391.15%	207.20%	176.92%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	257,999	249,574	229,830	219,599	221,888	222,896	222,182	2.51%
YoY %	3.38%	8.59%	4.66%	-1.03%	-0.45%	0.32%	-	-
Horiz. %	116.12%	112.33%	103.44%	98.84%	99.87%	100.32%	100.00%	-
NOSH	268,749	265,504	264,173	261,428	1,305,225	1,311,153	1,306,956	-23.15%
YoY %	1.22%	0.50%	1.05%	-79.97%	-0.45%	0.32%	-	-
Horiz. %	20.56%	20.31%	20.21%	20.00%	99.87%	100.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.62%	10.22%	10.62%	4.24%	9.85%	9.49%	9.13%	-
YoY %	23.48%	-3.77%	150.47%	-56.95%	3.79%	3.94%	-	-
Horiz. %	138.23%	111.94%	116.32%	46.44%	107.89%	103.94%	100.00%	-
ROE	6.17%	5.59%	5.98%	1.75%	6.53%	6.12%	6.76%	-
YoY %	10.38%	-6.52%	241.71%	-73.20%	6.70%	-9.47%	-	-
Horiz. %	91.27%	82.69%	88.46%	25.89%	96.60%	90.53%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	46.92	51.36	48.95	34.69	11.27	10.96	12.59	24.49%
YoY %	-8.64%	4.92%	41.11%	207.81%	2.83%	-12.95%	-	-
Horiz. %	372.68%	407.94%	388.80%	275.54%	89.52%	87.05%	100.00%	-
EPS	5.92	5.25	5.20	1.47	1.11	1.04	1.15	31.36%
YoY %	12.76%	0.96%	253.74%	32.43%	6.73%	-9.57%	-	-
Horiz. %	514.78%	456.52%	452.17%	127.83%	96.52%	90.43%	100.00%	-
DPS	2.00	2.00	3.00	5.00	2.00	1.60	1.00	12.23%
YoY %	0.00%	-33.33%	-40.00%	150.00%	25.00%	60.00%	-	-
Horiz. %	200.00%	200.00%	300.00%	500.00%	200.00%	160.00%	100.00%	-
NAPS	0.96	0.94	0.87	0.84	0.17	0.17	0.17	33.41%
YoY %	2.13%	8.05%	3.57%	394.12%	0.00%	0.00%	-	-
Horiz. %	564.71%	552.94%	511.76%	494.12%	100.00%	100.00%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 261,798
RPS	18.67	20.19	19.15	13.43	21.77	21.28	24.37	-4.33%
YoY %	-7.53%	5.43%	42.59%	-38.31%	2.30%	-12.68%	-	-
Horiz. %	76.61%	82.85%	78.58%	55.11%	89.33%	87.32%	100.00%	-
EPS	2.36	2.06	2.03	0.57	2.15	2.02	2.23	0.94%
YoY %	14.56%	1.48%	256.14%	-73.49%	6.44%	-9.42%	-	-
Horiz. %	105.83%	92.38%	91.03%	25.56%	96.41%	90.58%	100.00%	-
DPS	0.80	0.79	1.17	1.94	3.87	3.11	1.94	-13.71%
YoY %	1.27%	-32.48%	-39.69%	-49.87%	24.44%	60.31%	-	-
Horiz. %	41.24%	40.72%	60.31%	100.00%	199.48%	160.31%	100.00%	-
NAPS	0.382	0.3695	0.3403	0.3251	0.3285	0.33	0.329	2.51%
YoY %	3.38%	8.58%	4.68%	-1.04%	-0.45%	0.30%	-	-
Horiz. %	116.11%	112.31%	103.43%	98.81%	99.85%	100.30%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.19	1.01	1.46	0.72	1.00	1.52	1.60	-
P/RPS	2.54	1.97	2.98	2.08	8.88	13.87	12.71	-23.51%
YoY %	28.93%	-33.89%	43.27%	-76.58%	-35.98%	9.13%	-	-
Horiz. %	19.98%	15.50%	23.45%	16.37%	69.87%	109.13%	100.00%	-
P/EPS	20.10	19.24	28.08	48.98	90.09	146.15	139.13	-27.54%
YoY %	4.47%	-31.48%	-42.67%	-45.63%	-38.36%	5.05%	-	-
Horiz. %	14.45%	13.83%	20.18%	35.20%	64.75%	105.05%	100.00%	-
EY	4.97	5.20	3.56	2.04	1.11	0.68	0.72	37.94%
YoY %	-4.42%	46.07%	74.51%	83.78%	63.24%	-5.56%	-	-
Horiz. %	690.28%	722.22%	494.44%	283.33%	154.17%	94.44%	100.00%	-
DY	1.68	1.98	2.05	6.94	2.00	1.05	0.62	18.05%
YoY %	-15.15%	-3.41%	-70.46%	247.00%	90.48%	69.35%	-	-
Horiz. %	270.97%	319.35%	330.65%	1,119.35%	322.58%	169.35%	100.00%	-
P/NAPS	1.24	1.07	1.68	0.86	5.88	8.94	9.41	-28.64%
YoY %	15.89%	-36.31%	95.35%	-85.37%	-34.23%	-4.99%	-	-
Horiz. %	13.18%	11.37%	17.85%	9.14%	62.49%	95.01%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	24/07/12	26/07/11	27/07/10	28/07/09	29/07/08	31/07/07	25/07/06	-
Price	1.39	1.00	1.46	0.79	1.02	1.50	1.50	-
P/RPS	2.96	1.95	2.98	2.28	9.05	13.69	11.91	-20.69%
YoY %	51.79%	-34.56%	30.70%	-74.81%	-33.89%	14.95%	-	-
Horiz. %	24.85%	16.37%	25.02%	19.14%	75.99%	114.95%	100.00%	-
P/EPS	23.48	19.05	28.08	53.74	91.89	144.23	130.43	-24.83%
YoY %	23.25%	-32.16%	-47.75%	-41.52%	-36.29%	10.58%	-	-
Horiz. %	18.00%	14.61%	21.53%	41.20%	70.45%	110.58%	100.00%	-
EY	4.26	5.25	3.56	1.86	1.09	0.69	0.77	32.95%
YoY %	-18.86%	47.47%	91.40%	70.64%	57.97%	-10.39%	-	-
Horiz. %	553.25%	681.82%	462.34%	241.56%	141.56%	89.61%	100.00%	-
DY	1.44	2.00	2.05	6.33	1.96	1.07	0.67	13.58%
YoY %	-28.00%	-2.44%	-67.61%	222.96%	83.18%	59.70%	-	-
Horiz. %	214.93%	298.51%	305.97%	944.78%	292.54%	159.70%	100.00%	-
P/NAPS	1.45	1.06	1.68	0.94	6.00	8.82	8.82	-25.96%
YoY %	36.79%	-36.90%	78.72%	-84.33%	-31.97%	0.00%	-	-
Horiz. %	16.44%	12.02%	19.05%	10.66%	68.03%	100.00%	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