[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 7.23%
YoY- -6.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 294,112 293,132 313,684 302,202 287,382 268,828 327,679 -6.95%
PBT 37,424 35,752 38,771 40,854 39,228 40,532 39,663 -3.80%
Tax -8,448 -7,200 -8,643 -11,612 -11,956 -14,000 -9,101 -4.84%
NP 28,976 28,552 30,128 29,242 27,272 26,532 30,562 -3.49%
-
NP to SH 28,976 28,552 30,128 29,242 27,272 26,532 30,562 -3.49%
-
Tax Rate 22.57% 20.14% 22.29% 28.42% 30.48% 34.54% 22.95% -
Total Cost 265,136 264,580 283,556 272,960 260,110 242,296 297,117 -7.31%
-
Net Worth 221,888 224,714 222,773 236,392 222,896 221,100 210,046 3.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 52,209 21,149 31,450 28,016 41,956 - 22,317 76.31%
Div Payout % 180.18% 74.07% 104.39% 95.81% 153.85% - 73.02% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 221,888 224,714 222,773 236,392 222,896 221,100 210,046 3.72%
NOSH 1,305,225 1,321,851 1,310,434 1,313,293 1,311,153 1,300,588 1,312,789 -0.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.85% 9.74% 9.60% 9.68% 9.49% 9.87% 9.33% -
ROE 13.06% 12.71% 13.52% 12.37% 12.24% 12.00% 14.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 22.53 22.18 23.94 23.01 21.92 20.67 24.96 -6.60%
EPS 2.22 2.16 2.30 2.23 2.08 2.04 2.33 -3.17%
DPS 4.00 1.60 2.40 2.13 3.20 0.00 1.70 76.99%
NAPS 0.17 0.17 0.17 0.18 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 1,316,825
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 43.55 43.40 46.45 44.75 42.55 39.80 48.52 -6.95%
EPS 4.29 4.23 4.46 4.33 4.04 3.93 4.53 -3.56%
DPS 7.73 3.13 4.66 4.15 6.21 0.00 3.30 76.46%
NAPS 0.3285 0.3327 0.3298 0.35 0.33 0.3274 0.311 3.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.05 1.35 1.40 1.52 1.62 1.48 -
P/RPS 4.44 4.73 5.64 6.08 6.93 7.84 5.93 -17.55%
P/EPS 45.05 48.61 58.72 62.87 73.08 79.41 63.57 -20.52%
EY 2.22 2.06 1.70 1.59 1.37 1.26 1.57 26.00%
DY 4.00 1.52 1.78 1.52 2.11 0.00 1.15 129.74%
P/NAPS 5.88 6.18 7.94 7.78 8.94 9.53 9.25 -26.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/07/08 29/04/08 26/02/08 30/10/07 31/07/07 24/04/07 26/02/07 -
Price 1.02 1.12 1.15 1.42 1.50 1.62 2.03 -
P/RPS 4.53 5.05 4.80 6.17 6.84 7.84 8.13 -32.31%
P/EPS 45.95 51.85 50.02 63.77 72.12 79.41 87.20 -34.78%
EY 2.18 1.93 2.00 1.57 1.39 1.26 1.15 53.22%
DY 3.92 1.43 2.09 1.50 2.13 0.00 0.84 179.51%
P/NAPS 6.00 6.59 6.76 7.89 8.82 9.53 12.69 -39.33%

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