[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

28-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

30-Sep-2008 [#3]

Profit Trend

QoQ- -7.51%

YoY- -8.35%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	181,354	152,284	275,452	286,670	294,112	293,132	313,684	-30.62%
YoY %	19.09%	-44.71%	-3.91%	-2.53%	0.33%	-6.55%	-	-
Horiz. %	57.81%	48.55%	87.81%	91.39%	93.76%	93.45%	100.00%	-
PBT	13,596	7,424	29,564	34,538	37,424	35,752	38,771	-50.30%
YoY %	83.14%	-74.89%	-14.40%	-7.71%	4.68%	-7.79%	-	-
Horiz. %	35.07%	19.15%	76.25%	89.08%	96.53%	92.21%	100.00%	-
Tax	-5,910	-6,608	-7,796	-7,738	-8,448	-7,200	-8,643	-22.40%
YoY %	10.56%	15.24%	-0.75%	8.40%	-17.33%	16.70%	-	-
Horiz. %	68.38%	76.45%	90.20%	89.53%	97.74%	83.30%	100.00%	-
NP	7,686	816	21,768	26,800	28,976	28,552	30,128	-59.80%
YoY %	841.91%	-96.25%	-18.78%	-7.51%	1.49%	-5.23%	-	-
Horiz. %	25.51%	2.71%	72.25%	88.95%	96.18%	94.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,686	816	21,768	26,800	28,976	28,552	30,128	-59.80%
YoY %	841.91%	-96.25%	-18.78%	-7.51%	1.49%	-5.23%	-	-
Horiz. %	25.51%	2.71%	72.25%	88.95%	96.18%	94.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	43.47%	89.01%	26.37%	22.40%	22.57%	20.14%	22.29%	-
YoY %	-51.16%	237.54%	17.72%	-0.75%	12.07%	-9.65%	-	-
Horiz. %	195.02%	399.33%	118.30%	100.49%	101.26%	90.35%	100.00%	-
Total Cost	173,668	151,468	253,684	259,870	265,136	264,580	283,556	-27.90%
YoY %	14.66%	-40.29%	-2.38%	-1.99%	0.21%	-6.69%	-	-
Horiz. %	61.25%	53.42%	89.47%	91.65%	93.50%	93.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	219,599	214,199	1,101,513	236,470	221,888	224,714	222,773	-0.95%
YoY %	2.52%	-80.55%	365.82%	6.57%	-1.26%	0.87%	-	-
Horiz. %	98.58%	96.15%	494.46%	106.15%	99.60%	100.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	26,142	20,400	131,132	35,032	52,209	21,149	31,450	-11.60%
YoY %	28.15%	-84.44%	274.32%	-32.90%	146.86%	-32.75%	-	-
Horiz. %	83.12%	64.86%	416.95%	111.39%	166.01%	67.25%	100.00%	-
Div Payout %	340.14%	2,500.00%	602.41%	130.72%	180.18%	74.07%	104.39%	-
YoY %	-86.39%	315.00%	360.84%	-27.45%	143.26%	-29.04%	-	-
Horiz. %	325.84%	2,394.87%	577.08%	125.22%	172.60%	70.96%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	219,599	214,199	1,101,513	236,470	221,888	224,714	222,773	-0.95%
YoY %	2.52%	-80.55%	365.82%	6.57%	-1.26%	0.87%	-	-
Horiz. %	98.58%	96.15%	494.46%	106.15%	99.60%	100.87%	100.00%	-
NOSH	261,428	255,000	1,311,325	1,313,725	1,305,225	1,321,851	1,310,434	-65.89%
YoY %	2.52%	-80.55%	-0.18%	0.65%	-1.26%	0.87%	-	-
Horiz. %	19.95%	19.46%	100.07%	100.25%	99.60%	100.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	4.24%	0.54%	7.90%	9.35%	9.85%	9.74%	9.60%	-
YoY %	685.19%	-93.16%	-15.51%	-5.08%	1.13%	1.46%	-	-
Horiz. %	44.17%	5.63%	82.29%	97.40%	102.60%	101.46%	100.00%	-
ROE	3.50%	0.38%	1.98%	11.33%	13.06%	12.71%	13.52%	-
YoY %	821.05%	-80.81%	-82.52%	-13.25%	2.75%	-5.99%	-	-
Horiz. %	25.89%	2.81%	14.64%	83.80%	96.60%	94.01%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	69.37	59.72	21.01	21.82	22.53	22.18	23.94	103.38%
YoY %	16.16%	184.25%	-3.71%	-3.15%	1.58%	-7.35%	-	-
Horiz. %	289.77%	249.46%	87.76%	91.14%	94.11%	92.65%	100.00%	-
EPS	2.94	0.32	8.31	2.04	2.22	2.16	2.30	17.79%
YoY %	818.75%	-96.15%	307.35%	-8.11%	2.78%	-6.09%	-	-
Horiz. %	127.83%	13.91%	361.30%	88.70%	96.52%	93.91%	100.00%	-
DPS	10.00	8.00	10.00	2.67	4.00	1.60	2.40	159.16%
YoY %	25.00%	-20.00%	274.53%	-33.25%	150.00%	-33.33%	-	-
Horiz. %	416.67%	333.33%	416.67%	111.25%	166.67%	66.67%	100.00%	-
NAPS	0.84	0.84	0.84	0.18	0.17	0.17	0.17	190.38%
YoY %	0.00%	0.00%	366.67%	5.88%	0.00%	0.00%	-	-
Horiz. %	494.12%	494.12%	494.12%	105.88%	100.00%	100.00%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 1,305,116
RPS	26.85	22.55	40.78	42.45	43.55	43.40	46.45	-30.63%
YoY %	19.07%	-44.70%	-3.93%	-2.53%	0.35%	-6.57%	-	-
Horiz. %	57.80%	48.55%	87.79%	91.39%	93.76%	93.43%	100.00%	-
EPS	1.14	0.12	3.22	3.97	4.29	4.23	4.46	-59.75%
YoY %	850.00%	-96.27%	-18.89%	-7.46%	1.42%	-5.16%	-	-
Horiz. %	25.56%	2.69%	72.20%	89.01%	96.19%	94.84%	100.00%	-
DPS	3.87	3.02	19.42	5.19	7.73	3.13	4.66	-11.65%
YoY %	28.15%	-84.45%	274.18%	-32.86%	146.96%	-32.83%	-	-
Horiz. %	83.05%	64.81%	416.74%	111.37%	165.88%	67.17%	100.00%	-
NAPS	0.3251	0.3172	1.6309	0.3501	0.3285	0.3327	0.3298	-0.95%
YoY %	2.49%	-80.55%	365.84%	6.58%	-1.26%	0.88%	-	-
Horiz. %	98.57%	96.18%	494.51%	106.16%	99.61%	100.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.72	0.49	0.75	1.00	1.00	1.05	1.35	-
P/RPS	1.04	0.82	3.57	4.58	4.44	4.73	5.64	-67.63%
YoY %	26.83%	-77.03%	-22.05%	3.15%	-6.13%	-16.13%	-	-
Horiz. %	18.44%	14.54%	63.30%	81.21%	78.72%	83.87%	100.00%	-
P/EPS	24.49	153.13	45.18	49.02	45.05	48.61	58.72	-44.20%
YoY %	-84.01%	238.93%	-7.83%	8.81%	-7.32%	-17.22%	-	-
Horiz. %	41.71%	260.78%	76.94%	83.48%	76.72%	82.78%	100.00%	-
EY	4.08	0.65	2.21	2.04	2.22	2.06	1.70	79.35%
YoY %	527.69%	-70.59%	8.33%	-8.11%	7.77%	21.18%	-	-
Horiz. %	240.00%	38.24%	130.00%	120.00%	130.59%	121.18%	100.00%	-
DY	13.89	16.33	13.33	2.67	4.00	1.52	1.78	293.91%
YoY %	-14.94%	22.51%	399.25%	-33.25%	163.16%	-14.61%	-	-
Horiz. %	780.34%	917.42%	748.88%	150.00%	224.72%	85.39%	100.00%	-
P/NAPS	0.86	0.58	0.89	5.56	5.88	6.18	7.94	-77.30%
YoY %	48.28%	-34.83%	-83.99%	-5.44%	-4.85%	-22.17%	-	-
Horiz. %	10.83%	7.30%	11.21%	70.03%	74.06%	77.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/07/09	28/04/09	24/02/09	28/10/08	29/07/08	29/04/08	26/02/08	-
Price	0.79	0.68	0.73	0.73	1.02	1.12	1.15	-
P/RPS	1.14	1.14	3.48	3.35	4.53	5.05	4.80	-61.68%
YoY %	0.00%	-67.24%	3.88%	-26.05%	-10.30%	5.21%	-	-
Horiz. %	23.75%	23.75%	72.50%	69.79%	94.38%	105.21%	100.00%	-
P/EPS	26.87	212.50	43.98	35.78	45.95	51.85	50.02	-33.94%
YoY %	-87.36%	383.17%	22.92%	-22.13%	-11.38%	3.66%	-	-
Horiz. %	53.72%	424.83%	87.92%	71.53%	91.86%	103.66%	100.00%	-
EY	3.72	0.47	2.27	2.79	2.18	1.93	2.00	51.30%
YoY %	691.49%	-79.30%	-18.64%	27.98%	12.95%	-3.50%	-	-
Horiz. %	186.00%	23.50%	113.50%	139.50%	109.00%	96.50%	100.00%	-
DY	12.66	11.76	13.70	3.65	3.92	1.43	2.09	232.66%
YoY %	7.65%	-14.16%	275.34%	-6.89%	174.13%	-31.58%	-	-
Horiz. %	605.74%	562.68%	655.50%	174.64%	187.56%	68.42%	100.00%	-
P/NAPS	0.94	0.81	0.87	4.06	6.00	6.59	6.76	-73.19%
YoY %	16.05%	-6.90%	-78.57%	-32.33%	-8.95%	-2.51%	-	-
Horiz. %	13.91%	11.98%	12.87%	60.06%	88.76%	97.49%	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