[GTRONIC] YoY TTM 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- 4.46%
YoY- 17.84%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 213,368 302,032 304,846 332,664 332,122 347,636 321,390 -6.59%
PBT 17,813 34,045 42,861 37,086 29,230 33,935 27,743 -7.11%
Tax -6,234 -5,737 -13,875 -6,451 -3,232 -2,622 -4,789 4.48%
NP 11,579 28,308 28,986 30,635 25,998 31,313 22,954 -10.76%
-
NP to SH 11,579 28,308 28,986 30,635 25,998 31,313 22,954 -10.76%
-
Tax Rate 35.00% 16.85% 32.37% 17.39% 11.06% 7.73% 17.26% -
Total Cost 201,789 273,724 275,860 302,029 306,124 316,323 298,436 -6.30%
-
Net Worth 225,908 234,920 237,028 222,412 222,421 208,309 115,420 11.83%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 12,953 36,710 30,285 17,004 26,084 7,036 12,396 0.73%
Div Payout % 111.87% 129.68% 104.48% 55.51% 100.33% 22.47% 54.01% -
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 225,908 234,920 237,028 222,412 222,421 208,309 115,420 11.83%
NOSH 262,683 1,305,116 1,316,825 1,308,307 1,308,363 1,301,935 115,420 14.67%
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 5.43% 9.37% 9.51% 9.21% 7.83% 9.01% 7.14% -
ROE 5.13% 12.05% 12.23% 13.77% 11.69% 15.03% 19.89% -
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 81.23 23.14 23.15 25.43 25.38 26.70 278.45 -18.54%
EPS 4.41 2.17 2.20 2.34 1.99 2.41 19.89 -22.18%
DPS 4.93 2.80 2.30 1.30 2.00 0.54 10.74 -12.16%
NAPS 0.86 0.18 0.18 0.17 0.17 0.16 1.00 -2.48%
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 31.62 44.76 45.18 49.30 49.22 51.52 47.63 -6.59%
EPS 1.72 4.19 4.30 4.54 3.85 4.64 3.40 -10.72%
DPS 1.92 5.44 4.49 2.52 3.87 1.04 1.84 0.71%
NAPS 0.3348 0.3481 0.3513 0.3296 0.3296 0.3087 0.171 11.83%
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 1.00 4.32 6.05 5.90 6.11 8.43 0.98 0.33%
P/EPS 18.38 46.10 63.60 64.06 78.00 93.55 13.68 5.04%
EY 5.44 2.17 1.57 1.56 1.28 1.07 7.31 -4.80%
DY 6.09 2.80 1.64 0.87 1.29 0.24 3.95 7.47%
P/NAPS 0.94 5.56 7.78 8.82 9.12 14.06 2.72 -16.21%
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 1.07 3.15 6.13 6.10 5.12 8.61 1.19 -1.75%
P/EPS 19.74 33.66 64.51 66.19 65.42 95.63 16.59 2.93%
EY 5.07 2.97 1.55 1.51 1.53 1.05 6.03 -2.84%
DY 5.67 3.84 1.62 0.84 1.54 0.23 3.25 9.71%
P/NAPS 1.01 4.06 7.89 9.12 7.65 14.38 3.30 -17.89%

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