[GTRONIC] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 66.75%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 78,114 70,719 76,383 61,775 67,947 82,961 84,927 -1.38%
PBT 17,957 8,630 10,540 7,355 7,192 11,027 9,416 11.34%
Tax -3,745 -897 -1,886 -1,287 -1,580 -2,731 -912 26.51%
NP 14,212 7,733 8,654 6,068 5,612 8,296 8,504 8.92%
-
NP to SH 14,212 7,733 8,654 6,068 5,612 8,296 8,504 8.92%
-
Tax Rate 20.86% 10.39% 17.89% 17.50% 21.97% 24.77% 9.69% -
Total Cost 63,902 62,986 67,729 55,707 62,335 74,665 76,423 -2.93%
-
Net Worth 266,474 252,451 238,183 225,908 234,920 237,028 222,412 3.05%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 13,286 9,659 - - - - -
Div Payout % - 171.82% 111.62% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 266,474 252,451 238,183 225,908 234,920 237,028 222,412 3.05%
NOSH 269,166 265,738 264,648 262,683 1,305,116 1,316,825 1,308,307 -23.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.19% 10.93% 11.33% 9.82% 8.26% 10.00% 10.01% -
ROE 5.33% 3.06% 3.63% 2.69% 2.39% 3.50% 3.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.02 26.61 28.86 23.52 5.21 6.30 6.49 28.32%
EPS 5.28 2.91 3.27 2.31 0.43 0.63 0.65 41.73%
DPS 0.00 5.00 3.65 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.95 0.90 0.86 0.18 0.18 0.17 34.09%
Adjusted Per Share Value based on latest NOSH - 262,683
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 11.58 10.48 11.32 9.15 10.07 12.29 12.59 -1.38%
EPS 2.11 1.15 1.28 0.90 0.83 1.23 1.26 8.96%
DPS 0.00 1.97 1.43 0.00 0.00 0.00 0.00 -
NAPS 0.3949 0.3741 0.353 0.3348 0.3481 0.3513 0.3296 3.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.47 0.93 1.12 0.81 1.00 1.40 1.50 -
P/RPS 5.07 3.49 3.88 3.44 19.21 22.22 23.11 -22.32%
P/EPS 27.84 31.96 34.25 35.06 232.56 222.22 230.77 -29.68%
EY 3.59 3.13 2.92 2.85 0.43 0.45 0.43 42.38%
DY 0.00 5.38 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.98 1.24 0.94 5.56 7.78 8.82 -25.71%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/10/12 25/10/11 26/10/10 27/10/09 28/10/08 30/10/07 30/10/06 -
Price 1.50 0.90 1.18 0.87 0.73 1.42 1.55 -
P/RPS 5.17 3.38 4.09 3.70 14.02 22.54 23.88 -22.49%
P/EPS 28.41 30.93 36.09 37.66 169.77 225.40 238.46 -29.83%
EY 3.52 3.23 2.77 2.66 0.59 0.44 0.42 42.47%
DY 0.00 5.56 3.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.95 1.31 1.01 4.06 7.89 9.12 -25.79%

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