[GTRONIC] YoY TTM Result on 31-Mar-2007 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

24-Apr-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- -1.43%

YoY- 18.68%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	239,629	240,707	319,757	312,209	332,567	345,996	327,937	-5.09%
YoY %	-0.45%	-24.72%	2.42%	-6.12%	-3.88%	5.51%	-	-
Horiz. %	73.07%	73.40%	97.51%	95.20%	101.41%	105.51%	100.00%	-
PBT	24,378	22,482	37,587	41,588	31,154	33,376	33,401	-5.11%
YoY %	8.43%	-40.19%	-9.62%	33.49%	-6.66%	-0.07%	-	-
Horiz. %	72.99%	67.31%	112.53%	124.51%	93.27%	99.93%	100.00%	-
Tax	-2,511	-7,648	-6,942	-11,437	-5,749	-3,453	-3,069	-3.28%
YoY %	67.17%	-10.17%	39.30%	-98.94%	-66.49%	-12.51%	-	-
Horiz. %	81.82%	249.20%	226.20%	372.66%	187.32%	112.51%	100.00%	-
NP	21,867	14,834	30,645	30,151	25,405	29,923	30,332	-5.30%
YoY %	47.41%	-51.59%	1.64%	18.68%	-15.10%	-1.35%	-	-
Horiz. %	72.09%	48.91%	101.03%	99.40%	83.76%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,867	14,834	30,645	30,151	25,405	29,923	30,332	-5.30%
YoY %	47.41%	-51.59%	1.64%	18.68%	-15.10%	-1.35%	-	-
Horiz. %	72.09%	48.91%	101.03%	99.40%	83.76%	98.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.30%	34.02%	18.47%	27.50%	18.45%	10.35%	9.19%	-
YoY %	-69.72%	84.19%	-32.84%	49.05%	78.26%	12.62%	-	-
Horiz. %	112.08%	370.18%	200.98%	299.24%	200.76%	112.62%	100.00%	-
Total Cost	217,762	225,873	289,112	282,058	307,162	316,073	297,605	-5.07%
YoY %	-3.59%	-21.87%	2.50%	-8.17%	-2.82%	6.21%	-	-
Horiz. %	73.17%	75.90%	97.15%	94.78%	103.21%	106.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,995	214,199	224,714	221,100	222,574	209,217	199,746	2.15%
YoY %	5.97%	-4.68%	1.63%	-0.66%	6.38%	4.74%	-	-
Horiz. %	113.64%	107.24%	112.50%	110.69%	111.43%	104.74%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	21,021	26,100	36,851	22,193	16,980	13,058	7,036	20.00%
YoY %	-19.46%	-29.17%	66.05%	30.70%	30.04%	85.59%	-	-
Horiz. %	298.76%	370.95%	523.75%	315.42%	241.33%	185.59%	100.00%	-
Div Payout %	96.13%	175.95%	120.25%	73.61%	66.84%	43.64%	23.20%	-
YoY %	-45.37%	46.32%	63.36%	10.13%	53.16%	88.10%	-	-
Horiz. %	414.35%	758.41%	518.32%	317.28%	288.10%	188.10%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	226,995	214,199	224,714	221,100	222,574	209,217	199,746	2.15%
YoY %	5.97%	-4.68%	1.63%	-0.66%	6.38%	4.74%	-	-
Horiz. %	113.64%	107.24%	112.50%	110.69%	111.43%	104.74%	100.00%	-
NOSH	263,948	255,000	1,321,851	1,300,588	1,309,259	1,307,608	118,896	14.20%
YoY %	3.51%	-80.71%	1.63%	-0.66%	0.13%	999.79%	-	-
Horiz. %	222.00%	214.47%	1,111.77%	1,093.89%	1,101.18%	1,099.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	9.13%	6.16%	9.58%	9.66%	7.64%	8.65%	9.25%	-
YoY %	48.21%	-35.70%	-0.83%	26.44%	-11.68%	-6.49%	-	-
Horiz. %	98.70%	66.59%	103.57%	104.43%	82.59%	93.51%	100.00%	-
ROE	9.63%	6.93%	13.64%	13.64%	11.41%	14.30%	15.19%	-
YoY %	38.96%	-49.19%	0.00%	19.54%	-20.21%	-5.86%	-	-
Horiz. %	63.40%	45.62%	89.80%	89.80%	75.12%	94.14%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	90.79	94.39	24.19	24.01	25.40	26.46	275.82	-16.89%
YoY %	-3.81%	290.20%	0.75%	-5.47%	-4.01%	-90.41%	-	-
Horiz. %	32.92%	34.22%	8.77%	8.70%	9.21%	9.59%	100.00%	-
EPS	8.28	5.82	2.32	2.32	1.94	2.29	25.51	-17.09%
YoY %	42.27%	150.86%	0.00%	19.59%	-15.28%	-91.02%	-	-
Horiz. %	32.46%	22.81%	9.09%	9.09%	7.60%	8.98%	100.00%	-
DPS	8.00	10.24	2.80	1.70	1.30	1.00	5.92	5.14%
YoY %	-21.88%	265.71%	64.71%	30.77%	30.00%	-83.11%	-	-
Horiz. %	135.14%	172.97%	47.30%	28.72%	21.96%	16.89%	100.00%	-
NAPS	0.86	0.84	0.17	0.17	0.17	0.16	1.68	-10.55%
YoY %	2.38%	394.12%	0.00%	0.00%	6.25%	-90.48%	-	-
Horiz. %	51.19%	50.00%	10.12%	10.12%	10.12%	9.52%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,300,588
RPS	35.48	35.64	47.34	46.23	49.24	51.23	48.56	-5.09%
YoY %	-0.45%	-24.71%	2.40%	-6.11%	-3.88%	5.50%	-	-
Horiz. %	73.06%	73.39%	97.49%	95.20%	101.40%	105.50%	100.00%	-
EPS	3.24	2.20	4.54	4.46	3.76	4.43	4.49	-5.29%
YoY %	47.27%	-51.54%	1.79%	18.62%	-15.12%	-1.34%	-	-
Horiz. %	72.16%	49.00%	101.11%	99.33%	83.74%	98.66%	100.00%	-
DPS	3.11	3.86	5.46	3.29	2.51	1.93	1.04	20.01%
YoY %	-19.43%	-29.30%	65.96%	31.08%	30.05%	85.58%	-	-
Horiz. %	299.04%	371.15%	525.00%	316.35%	241.35%	185.58%	100.00%	-
NAPS	0.3361	0.3172	0.3327	0.3274	0.3296	0.3098	0.2958	2.15%
YoY %	5.96%	-4.66%	1.62%	-0.67%	6.39%	4.73%	-	-
Horiz. %	113.62%	107.23%	112.47%	110.68%	111.43%	104.73%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.39	0.49	1.05	1.62	1.55	1.95	3.50	-
P/RPS	1.53	0.52	4.34	6.75	6.10	7.37	1.27	3.15%
YoY %	194.23%	-88.02%	-35.70%	10.66%	-17.23%	480.31%	-	-
Horiz. %	120.47%	40.94%	341.73%	531.50%	480.31%	580.31%	100.00%	-
P/EPS	16.78	8.42	45.29	69.88	79.88	85.21	13.72	3.41%
YoY %	99.29%	-81.41%	-35.19%	-12.52%	-6.26%	521.06%	-	-
Horiz. %	122.30%	61.37%	330.10%	509.33%	582.22%	621.06%	100.00%	-
EY	5.96	11.87	2.21	1.43	1.25	1.17	7.29	-3.30%
YoY %	-49.79%	437.10%	54.55%	14.40%	6.84%	-83.95%	-	-
Horiz. %	81.76%	162.83%	30.32%	19.62%	17.15%	16.05%	100.00%	-
DY	5.76	20.89	2.67	1.05	0.84	0.51	1.69	22.66%
YoY %	-72.43%	682.40%	154.29%	25.00%	64.71%	-69.82%	-	-
Horiz. %	340.83%	1,236.09%	157.99%	62.13%	49.70%	30.18%	100.00%	-
P/NAPS	1.62	0.58	6.18	9.53	9.12	12.19	2.08	-4.07%
YoY %	179.31%	-90.61%	-35.15%	4.50%	-25.18%	486.06%	-	-
Horiz. %	77.88%	27.88%	297.12%	458.17%	438.46%	586.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	27/04/10	28/04/09	29/04/08	24/04/07	25/04/06	26/04/05	26/04/04	-
Price	1.65	0.68	1.12	1.62	1.70	2.00	3.62	-
P/RPS	1.82	0.72	4.63	6.75	6.69	7.56	1.31	5.63%
YoY %	152.78%	-84.45%	-31.41%	0.90%	-11.51%	477.10%	-	-
Horiz. %	138.93%	54.96%	353.44%	515.27%	510.69%	577.10%	100.00%	-
P/EPS	19.92	11.69	48.31	69.88	87.61	87.40	14.19	5.81%
YoY %	70.40%	-75.80%	-30.87%	-20.24%	0.24%	515.93%	-	-
Horiz. %	140.38%	82.38%	340.45%	492.46%	617.41%	615.93%	100.00%	-
EY	5.02	8.55	2.07	1.43	1.14	1.14	7.05	-5.50%
YoY %	-41.29%	313.04%	44.76%	25.44%	0.00%	-83.83%	-	-
Horiz. %	71.21%	121.28%	29.36%	20.28%	16.17%	16.17%	100.00%	-
DY	4.85	15.05	2.50	1.05	0.76	0.50	1.63	19.91%
YoY %	-67.77%	502.00%	138.10%	38.16%	52.00%	-69.33%	-	-
Horiz. %	297.55%	923.31%	153.37%	64.42%	46.63%	30.67%	100.00%	-
P/NAPS	1.92	0.81	6.59	9.53	10.00	12.50	2.15	-1.86%
YoY %	137.04%	-87.71%	-30.85%	-4.70%	-20.00%	481.40%	-	-
Horiz. %	89.30%	37.67%	306.51%	443.26%	465.12%	581.40%	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