[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
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 152,452 215,003 226,652 249,485 240,945 256,683 240,351 -7.30%
PBT 14,153 25,904 30,641 27,475 19,456 24,802 22,769 -7.61%
Tax -4,242 -5,804 -8,709 -3,941 -2,208 -2,961 -3,078 5.48%
NP 9,911 20,100 21,932 23,534 17,248 21,841 19,691 -10.80%
-
NP to SH 9,911 20,100 21,932 23,534 17,248 21,841 19,691 -10.80%
-
Tax Rate 29.97% 22.41% 28.42% 14.34% 11.35% 11.94% 13.52% -
Total Cost 142,541 194,903 204,720 225,951 223,697 234,842 220,660 -7.01%
-
Net Worth 225,488 236,470 236,392 222,265 222,133 209,255 179,633 3.85%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 13,109 26,274 21,012 13,074 13,066 3,923 - -
Div Payout % 132.28% 130.72% 95.81% 55.56% 75.76% 17.96% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 225,488 236,470 236,392 222,265 222,133 209,255 179,633 3.85%
NOSH 262,195 1,313,725 1,313,293 1,307,444 1,306,666 1,307,844 114,416 14.80%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.50% 9.35% 9.68% 9.43% 7.16% 8.51% 8.19% -
ROE 4.40% 8.50% 9.28% 10.59% 7.76% 10.44% 10.96% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.14 16.37 17.26 19.08 18.44 19.63 210.07 -19.25%
EPS 3.78 1.53 1.67 1.80 1.32 1.67 17.21 -22.30%
DPS 5.00 2.00 1.60 1.00 1.00 0.30 0.00 -
NAPS 0.86 0.18 0.18 0.17 0.17 0.16 1.57 -9.53%
Adjusted Per Share Value based on latest NOSH - 1,308,307
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.57 31.83 33.56 36.94 35.68 38.01 35.59 -7.30%
EPS 1.47 2.98 3.25 3.48 2.55 3.23 2.92 -10.79%
DPS 1.94 3.89 3.11 1.94 1.93 0.58 0.00 -
NAPS 0.3339 0.3501 0.35 0.3291 0.3289 0.3098 0.266 3.85%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 21.43 65.36 83.83 83.33 117.42 134.73 15.80 5.20%
EY 4.67 1.53 1.19 1.20 0.85 0.74 6.33 -4.93%
DY 6.17 2.00 1.14 0.67 0.65 0.13 0.00 -
P/NAPS 0.94 5.56 7.78 8.82 9.12 14.06 1.73 -9.65%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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%
P/EPS 23.02 47.71 85.03 86.11 98.48 137.72 19.17 3.09%
EY 4.34 2.10 1.18 1.16 1.02 0.73 5.22 -3.02%
DY 5.75 2.74 1.13 0.65 0.77 0.13 0.00 -
P/NAPS 1.01 4.06 7.89 9.12 7.65 14.38 2.10 -11.47%

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