[GTRONIC] YoY Cumulative 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- 56.58%

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
Cumulative Result
Revenue	152,452	215,003	226,652	249,485	240,945	256,683	240,351	-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	14,153	25,904	30,641	27,475	19,456	24,802	22,769	-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	-4,242	-5,804	-8,709	-3,941	-2,208	-2,961	-3,078	5.48%
YoY %	26.91%	33.36%	-120.98%	-78.49%	25.43%	3.80%	-	-
Horiz. %	137.82%	188.56%	282.94%	128.04%	71.73%	96.20%	100.00%	-
NP	9,911	20,100	21,932	23,534	17,248	21,841	19,691	-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	9,911	20,100	21,932	23,534	17,248	21,841	19,691	-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%	22.41%	28.42%	14.34%	11.35%	11.94%	13.52%	-
YoY %	33.73%	-21.15%	98.19%	26.34%	-4.94%	-11.69%	-	-
Horiz. %	221.67%	165.75%	210.21%	106.07%	83.95%	88.31%	100.00%	-
Total Cost	142,541	194,903	204,720	225,951	223,697	234,842	220,660	-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	13,109	26,274	21,012	13,074	13,066	3,923	-	-
YoY %	-50.11%	25.04%	60.72%	0.06%	233.06%	0.00%	-	-
Horiz. %	334.16%	669.74%	535.61%	333.27%	333.06%	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	4.40%	8.50%	9.28%	10.59%	7.76%	10.44%	10.96%	-
YoY %	-48.24%	-8.41%	-12.37%	36.47%	-25.67%	-4.74%	-	-
Horiz. %	40.15%	77.55%	84.67%	96.62%	70.80%	95.26%	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	58.14	16.37	17.26	19.08	18.44	19.63	210.07	-19.25%
YoY %	255.16%	-5.16%	-9.54%	3.47%	-6.06%	-90.66%	-	-
Horiz. %	27.68%	7.79%	8.22%	9.08%	8.78%	9.34%	100.00%	-
EPS	3.78	1.53	1.67	1.80	1.32	1.67	17.21	-22.30%
YoY %	147.06%	-8.38%	-7.22%	36.36%	-20.96%	-90.30%	-	-
Horiz. %	21.96%	8.89%	9.70%	10.46%	7.67%	9.70%	100.00%	-
DPS	5.00	2.00	1.60	1.00	1.00	0.30	0.00	-
YoY %	150.00%	25.00%	60.00%	0.00%	233.33%	0.00%	-	-
Horiz. %	1,666.67%	666.67%	533.33%	333.33%	333.33%	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	22.57	31.83	33.56	36.94	35.68	38.01	35.59	-7.30%
YoY %	-29.09%	-5.15%	-9.15%	3.53%	-6.13%	6.80%	-	-
Horiz. %	63.42%	89.44%	94.30%	103.79%	100.25%	106.80%	100.00%	-
EPS	1.47	2.98	3.25	3.48	2.55	3.23	2.92	-10.79%
YoY %	-50.67%	-8.31%	-6.61%	36.47%	-21.05%	10.62%	-	-
Horiz. %	50.34%	102.05%	111.30%	119.18%	87.33%	110.62%	100.00%	-
DPS	1.94	3.89	3.11	1.94	1.93	0.58	0.00	-
YoY %	-50.13%	25.08%	60.31%	0.52%	232.76%	0.00%	-	-
Horiz. %	334.48%	670.69%	536.21%	334.48%	332.76%	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	1.39	6.11	8.11	7.86	8.41	11.46	1.29	1.25%
YoY %	-77.25%	-24.66%	3.18%	-6.54%	-26.61%	788.37%	-	-
Horiz. %	107.75%	473.64%	628.68%	609.30%	651.94%	888.37%	100.00%	-
P/EPS	21.43	65.36	83.83	83.33	117.42	134.73	15.80	5.20%
YoY %	-67.21%	-22.03%	0.60%	-29.03%	-12.85%	752.72%	-	-
Horiz. %	135.63%	413.67%	530.57%	527.41%	743.16%	852.72%	100.00%	-
EY	4.67	1.53	1.19	1.20	0.85	0.74	6.33	-4.93%
YoY %	205.23%	28.57%	-0.83%	41.18%	14.86%	-88.31%	-	-
Horiz. %	73.78%	24.17%	18.80%	18.96%	13.43%	11.69%	100.00%	-
DY	6.17	2.00	1.14	0.67	0.65	0.13	0.00	-
YoY %	208.50%	75.44%	70.15%	3.08%	400.00%	0.00%	-	-
Horiz. %	4,746.15%	1,538.46%	876.92%	515.38%	500.00%	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	1.50	4.46	8.23	8.12	7.05	11.72	1.57	-0.75%
YoY %	-66.37%	-45.81%	1.35%	15.18%	-39.85%	646.50%	-	-
Horiz. %	95.54%	284.08%	524.20%	517.20%	449.04%	746.50%	100.00%	-
P/EPS	23.02	47.71	85.03	86.11	98.48	137.72	19.17	3.09%
YoY %	-51.75%	-43.89%	-1.25%	-12.56%	-28.49%	618.41%	-	-
Horiz. %	120.08%	248.88%	443.56%	449.19%	513.72%	718.41%	100.00%	-
EY	4.34	2.10	1.18	1.16	1.02	0.73	5.22	-3.02%
YoY %	106.67%	77.97%	1.72%	13.73%	39.73%	-86.02%	-	-
Horiz. %	83.14%	40.23%	22.61%	22.22%	19.54%	13.98%	100.00%	-
DY	5.75	2.74	1.13	0.65	0.77	0.13	0.00	-
YoY %	109.85%	142.48%	73.85%	-15.58%	492.31%	0.00%	-	-
Horiz. %	4,423.08%	2,107.69%	869.23%	500.00%	592.31%	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