[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -13.19%
YoY- -6.18%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 313,684 302,202 287,382 268,828 327,679 332,646 329,116 -3.14%
PBT 38,771 40,854 39,228 40,532 39,663 36,633 36,118 4.82%
Tax -8,643 -11,612 -11,956 -14,000 -9,101 -5,254 -6,058 26.65%
NP 30,128 29,242 27,272 26,532 30,562 31,378 30,060 0.15%
-
NP to SH 30,128 29,242 27,272 26,532 30,562 31,378 30,060 0.15%
-
Tax Rate 22.29% 28.42% 30.48% 34.54% 22.95% 14.34% 16.77% -
Total Cost 283,556 272,960 260,110 242,296 297,117 301,268 299,056 -3.47%
-
Net Worth 222,773 236,392 222,896 221,100 210,046 222,265 222,182 0.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 31,450 28,016 41,956 - 22,317 17,432 26,139 13.08%
Div Payout % 104.39% 95.81% 153.85% - 73.02% 55.56% 86.96% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 222,773 236,392 222,896 221,100 210,046 222,265 222,182 0.17%
NOSH 1,310,434 1,313,293 1,311,153 1,300,588 1,312,789 1,307,444 1,306,956 0.17%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.60% 9.68% 9.49% 9.87% 9.33% 9.43% 9.13% -
ROE 13.52% 12.37% 12.24% 12.00% 14.55% 14.12% 13.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.94 23.01 21.92 20.67 24.96 25.44 25.18 -3.30%
EPS 2.30 2.23 2.08 2.04 2.33 2.40 2.30 0.00%
DPS 2.40 2.13 3.20 0.00 1.70 1.33 2.00 12.88%
NAPS 0.17 0.18 0.17 0.17 0.16 0.17 0.17 0.00%
Adjusted Per Share Value based on latest NOSH - 1,300,588
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 46.45 44.75 42.55 39.80 48.52 49.25 48.73 -3.13%
EPS 4.46 4.33 4.04 3.93 4.53 4.65 4.45 0.14%
DPS 4.66 4.15 6.21 0.00 3.30 2.58 3.87 13.14%
NAPS 0.3298 0.35 0.33 0.3274 0.311 0.3291 0.329 0.16%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.35 1.40 1.52 1.62 1.48 1.50 1.60 -
P/RPS 5.64 6.08 6.93 7.84 5.93 5.90 6.35 -7.58%
P/EPS 58.72 62.87 73.08 79.41 63.57 62.50 69.57 -10.66%
EY 1.70 1.59 1.37 1.26 1.57 1.60 1.44 11.66%
DY 1.78 1.52 2.11 0.00 1.15 0.89 1.25 26.49%
P/NAPS 7.94 7.78 8.94 9.53 9.25 8.82 9.41 -10.67%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 30/10/07 31/07/07 24/04/07 26/02/07 30/10/06 25/07/06 -
Price 1.15 1.42 1.50 1.62 2.03 1.55 1.50 -
P/RPS 4.80 6.17 6.84 7.84 8.13 6.09 5.96 -13.40%
P/EPS 50.02 63.77 72.12 79.41 87.20 64.58 65.22 -16.17%
EY 2.00 1.57 1.39 1.26 1.15 1.55 1.53 19.49%
DY 2.09 1.50 2.13 0.00 0.84 0.86 1.33 35.05%
P/NAPS 6.76 7.89 8.82 9.53 12.69 9.12 8.82 -16.20%

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