[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Jul-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -16.43%

YoY- -26.99%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	330,704	324,148	321,260	309,224	296,936	347,860	342,244	-2.26%
YoY %	2.02%	0.90%	3.89%	4.14%	-14.64%	1.64%	-	-
Horiz. %	96.63%	94.71%	93.87%	90.35%	86.76%	101.64%	100.00%	-
PBT	32,964	28,600	25,941	21,616	24,616	34,575	33,069	-0.21%
YoY %	15.26%	10.25%	20.01%	-12.19%	-28.80%	4.55%	-	-
Horiz. %	99.68%	86.49%	78.45%	65.37%	74.44%	104.55%	100.00%	-
Tax	-4,684	-4,701	-2,944	-1,510	-556	-3,985	-3,948	12.08%
YoY %	0.36%	-59.68%	-94.97%	-171.58%	86.05%	-0.94%	-	-
Horiz. %	118.64%	119.07%	74.57%	38.25%	14.08%	100.94%	100.00%	-
NP	28,280	23,899	22,997	20,106	24,060	30,590	29,121	-1.93%
YoY %	18.33%	3.92%	14.38%	-16.43%	-21.35%	5.04%	-	-
Horiz. %	97.11%	82.07%	78.97%	69.04%	82.62%	105.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,280	23,899	22,997	20,106	24,060	30,590	29,121	-1.93%
YoY %	18.33%	3.92%	14.38%	-16.43%	-21.35%	5.04%	-	-
Horiz. %	97.11%	82.07%	78.97%	69.04%	82.62%	105.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.21%	16.44%	11.35%	6.99%	2.26%	11.53%	11.94%	-
YoY %	-13.56%	44.85%	62.37%	209.29%	-80.40%	-3.43%	-	-
Horiz. %	119.01%	137.69%	95.06%	58.54%	18.93%	96.57%	100.00%	-
Total Cost	302,424	300,249	298,262	289,118	272,876	317,270	313,122	-2.29%
YoY %	0.72%	0.67%	3.16%	5.95%	-13.99%	1.32%	-	-
Horiz. %	96.58%	95.89%	95.25%	92.33%	87.15%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	222,574	209,625	222,133	208,893	209,217	210,060	209,255	4.20%
YoY %	6.18%	-5.63%	6.34%	-0.15%	-0.40%	0.38%	-	-
Horiz. %	106.36%	100.18%	106.15%	99.83%	99.98%	100.38%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	22,272	17,422	26,111	-	17,067	5,231	-
YoY %	-	27.84%	-33.28%	0.00%	-	226.27%	-	-
Horiz. %	-	425.77%	333.05%	499.16%	-	326.27%	100.00%	-
Div Payout %	-	93.20%	75.76%	129.87%	-	55.79%	17.96%	-
YoY %	-	23.02%	-41.66%	0.00%	-	210.63%	-	-
Horiz. %	-	518.93%	421.83%	723.11%	-	310.63%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	222,574	209,625	222,133	208,893	209,217	210,060	209,255	4.20%
YoY %	6.18%	-5.63%	6.34%	-0.15%	-0.40%	0.38%	-	-
Horiz. %	106.36%	100.18%	106.15%	99.83%	99.98%	100.38%	100.00%	-
NOSH	1,309,259	1,310,160	1,306,666	1,305,584	1,307,608	1,312,875	1,307,844	0.07%
YoY %	-0.07%	0.27%	0.08%	-0.15%	-0.40%	0.38%	-	-
Horiz. %	100.11%	100.18%	99.91%	99.83%	99.98%	100.38%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	8.55%	7.37%	7.16%	6.50%	8.10%	8.79%	8.51%	-
YoY %	16.01%	2.93%	10.15%	-19.75%	-7.85%	3.29%	-	-
Horiz. %	100.47%	86.60%	84.14%	76.38%	95.18%	103.29%	100.00%	-
ROE	12.71%	11.40%	10.35%	9.63%	11.50%	14.56%	13.92%	-
YoY %	11.49%	10.14%	7.48%	-16.26%	-21.02%	4.60%	-	-
Horiz. %	91.31%	81.90%	74.35%	69.18%	82.61%	104.60%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	25.26	24.74	24.59	23.68	22.71	26.50	26.17	-2.33%
YoY %	2.10%	0.61%	3.84%	4.27%	-14.30%	1.26%	-	-
Horiz. %	96.52%	94.54%	93.96%	90.49%	86.78%	101.26%	100.00%	-
EPS	2.16	1.82	1.76	1.54	1.84	2.33	2.23	-2.10%
YoY %	18.68%	3.41%	14.29%	-16.30%	-21.03%	4.48%	-	-
Horiz. %	96.86%	81.61%	78.92%	69.06%	82.51%	104.48%	100.00%	-
DPS	0.00	1.70	1.33	2.00	0.00	1.30	0.40	-
YoY %	0.00%	27.82%	-33.50%	0.00%	0.00%	225.00%	-	-
Horiz. %	0.00%	425.00%	332.50%	500.00%	0.00%	325.00%	100.00%	-
NAPS	0.17	0.16	0.17	0.16	0.16	0.16	0.16	4.12%
YoY %	6.25%	-5.88%	6.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	106.25%	100.00%	106.25%	100.00%	100.00%	100.00%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,302,580
RPS	48.97	47.99	47.57	45.78	43.97	51.51	50.67	-2.25%
YoY %	2.04%	0.88%	3.91%	4.12%	-14.64%	1.66%	-	-
Horiz. %	96.64%	94.71%	93.88%	90.35%	86.78%	101.66%	100.00%	-
EPS	4.19	3.54	3.41	2.98	3.56	4.53	4.31	-1.86%
YoY %	18.36%	3.81%	14.43%	-16.29%	-21.41%	5.10%	-	-
Horiz. %	97.22%	82.13%	79.12%	69.14%	82.60%	105.10%	100.00%	-
DPS	0.00	3.30	2.58	3.87	0.00	2.53	0.77	-
YoY %	0.00%	27.91%	-33.33%	0.00%	0.00%	228.57%	-	-
Horiz. %	0.00%	428.57%	335.06%	502.60%	0.00%	328.57%	100.00%	-
NAPS	0.3296	0.3104	0.3289	0.3093	0.3098	0.311	0.3098	4.22%
YoY %	6.19%	-5.62%	6.34%	-0.16%	-0.39%	0.39%	-	-
Horiz. %	106.39%	100.19%	106.17%	99.84%	100.00%	100.39%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	1.55	1.52	1.55	2.05	1.95	2.40	2.25	-
P/RPS	6.14	6.14	6.30	8.66	8.59	9.06	8.60	-20.13%
YoY %	0.00%	-2.54%	-27.25%	0.81%	-5.19%	5.35%	-	-
Horiz. %	71.40%	71.40%	73.26%	100.70%	99.88%	105.35%	100.00%	-
P/EPS	71.76	83.33	88.07	133.12	105.98	103.00	101.05	-20.41%
YoY %	-13.88%	-5.38%	-33.84%	25.61%	2.89%	1.93%	-	-
Horiz. %	71.01%	82.46%	87.15%	131.74%	104.88%	101.93%	100.00%	-
EY	1.39	1.20	1.14	0.75	0.94	0.97	0.99	25.41%
YoY %	15.83%	5.26%	52.00%	-20.21%	-3.09%	-2.02%	-	-
Horiz. %	140.40%	121.21%	115.15%	75.76%	94.95%	97.98%	100.00%	-
DY	0.00	1.12	0.86	0.98	0.00	0.54	0.18	-
YoY %	0.00%	30.23%	-12.24%	0.00%	0.00%	200.00%	-	-
Horiz. %	0.00%	622.22%	477.78%	544.44%	0.00%	300.00%	100.00%	-
P/NAPS	9.12	9.50	9.12	12.81	12.19	15.00	14.06	-25.08%
YoY %	-4.00%	4.17%	-28.81%	5.09%	-18.73%	6.69%	-	-
Horiz. %	64.86%	67.57%	64.86%	91.11%	86.70%	106.69%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/04/06	23/02/06	25/10/05	26/07/05	26/04/05	23/02/05	26/10/04	-
Price	1.70	1.67	1.30	2.08	2.00	2.20	2.30	-
P/RPS	6.73	6.75	5.29	8.78	8.81	8.30	8.79	-16.32%
YoY %	-0.30%	27.60%	-39.75%	-0.34%	6.14%	-5.57%	-	-
Horiz. %	76.56%	76.79%	60.18%	99.89%	100.23%	94.43%	100.00%	-
P/EPS	78.70	91.55	73.86	135.06	108.70	94.42	103.29	-16.59%
YoY %	-14.04%	23.95%	-45.31%	24.25%	15.12%	-8.59%	-	-
Horiz. %	76.19%	88.63%	71.51%	130.76%	105.24%	91.41%	100.00%	-
EY	1.27	1.09	1.35	0.74	0.92	1.06	0.97	19.69%
YoY %	16.51%	-19.26%	82.43%	-19.57%	-13.21%	9.28%	-	-
Horiz. %	130.93%	112.37%	139.18%	76.29%	94.85%	109.28%	100.00%	-
DY	0.00	1.02	1.03	0.96	0.00	0.59	0.17	-
YoY %	0.00%	-0.97%	7.29%	0.00%	0.00%	247.06%	-	-
Horiz. %	0.00%	600.00%	605.88%	564.71%	0.00%	347.06%	100.00%	-
P/NAPS	10.00	10.44	7.65	13.00	12.50	13.75	14.38	-21.52%
YoY %	-4.21%	36.47%	-41.15%	4.00%	-9.09%	-4.38%	-	-
Horiz. %	69.54%	72.60%	53.20%	90.40%	86.93%	95.62%	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