[GTRONIC] QoQ Cumulative 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- 67.13%

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
Cumulative Result
Revenue	82,676	324,148	240,945	154,612	74,234	347,860	256,683	-53.04%
YoY %	-74.49%	34.53%	55.84%	108.28%	-78.66%	35.52%	-	-
Horiz. %	32.21%	126.28%	93.87%	60.23%	28.92%	135.52%	100.00%	-
PBT	8,241	28,600	19,456	10,808	6,154	34,575	24,802	-52.05%
YoY %	-71.19%	47.00%	80.01%	75.63%	-82.20%	39.40%	-	-
Horiz. %	33.23%	115.31%	78.45%	43.58%	24.81%	139.40%	100.00%	-
Tax	-1,171	-4,701	-2,208	-755	-139	-3,985	-2,961	-46.15%
YoY %	75.09%	-112.91%	-192.45%	-443.17%	96.51%	-34.58%	-	-
Horiz. %	39.55%	158.76%	74.57%	25.50%	4.69%	134.58%	100.00%	-
NP	7,070	23,899	17,248	10,053	6,015	30,590	21,841	-52.88%
YoY %	-70.42%	38.56%	71.57%	67.13%	-80.34%	40.06%	-	-
Horiz. %	32.37%	109.42%	78.97%	46.03%	27.54%	140.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,070	23,899	17,248	10,053	6,015	30,590	21,841	-52.88%
YoY %	-70.42%	38.56%	71.57%	67.13%	-80.34%	40.06%	-	-
Horiz. %	32.37%	109.42%	78.97%	46.03%	27.54%	140.06%	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	75,606	300,249	223,697	144,559	68,219	317,270	234,842	-53.05%
YoY %	-74.82%	34.22%	54.74%	111.90%	-78.50%	35.10%	-	-
Horiz. %	32.19%	127.85%	95.25%	61.56%	29.05%	135.10%	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	13,066	13,055	-	17,067	3,923	-
YoY %	-	70.46%	0.08%	0.00%	-	335.05%	-	-
Horiz. %	-	567.73%	333.06%	332.78%	-	435.05%	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	3.18%	11.40%	7.76%	4.81%	2.88%	14.56%	10.44%	-
YoY %	-72.11%	46.91%	61.33%	67.01%	-80.22%	39.46%	-	-
Horiz. %	30.46%	109.20%	74.33%	46.07%	27.59%	139.46%	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	6.31	24.74	18.44	11.84	5.68	26.50	19.63	-53.10%
YoY %	-74.49%	34.16%	55.74%	108.45%	-78.57%	35.00%	-	-
Horiz. %	32.14%	126.03%	93.94%	60.32%	28.94%	135.00%	100.00%	-
EPS	0.54	1.82	1.32	0.77	0.46	2.33	1.67	-52.92%
YoY %	-70.33%	37.88%	71.43%	67.39%	-80.26%	39.52%	-	-
Horiz. %	32.34%	108.98%	79.04%	46.11%	27.54%	139.52%	100.00%	-
DPS	0.00	1.70	1.00	1.00	0.00	1.30	0.30	-
YoY %	0.00%	70.00%	0.00%	0.00%	0.00%	333.33%	-	-
Horiz. %	0.00%	566.67%	333.33%	333.33%	0.00%	433.33%	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	12.24	47.99	35.68	22.89	10.99	51.51	38.01	-53.05%
YoY %	-74.49%	34.50%	55.88%	108.28%	-78.66%	35.52%	-	-
Horiz. %	32.20%	126.26%	93.87%	60.22%	28.91%	135.52%	100.00%	-
EPS	1.05	3.54	2.55	1.49	0.89	4.53	3.23	-52.75%
YoY %	-70.34%	38.82%	71.14%	67.42%	-80.35%	40.25%	-	-
Horiz. %	32.51%	109.60%	78.95%	46.13%	27.55%	140.25%	100.00%	-
DPS	0.00	3.30	1.93	1.93	0.00	2.53	0.58	-
YoY %	0.00%	70.98%	0.00%	0.00%	0.00%	336.21%	-	-
Horiz. %	0.00%	568.97%	332.76%	332.76%	0.00%	436.21%	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	24.55	6.14	8.41	17.31	34.35	9.06	11.46	66.25%
YoY %	299.84%	-26.99%	-51.42%	-49.61%	279.14%	-20.94%	-	-
Horiz. %	214.22%	53.58%	73.39%	151.05%	299.74%	79.06%	100.00%	-
P/EPS	287.04	83.33	117.42	266.23	423.91	103.00	134.73	65.64%
YoY %	244.46%	-29.03%	-55.90%	-37.20%	311.56%	-23.55%	-	-
Horiz. %	213.05%	61.85%	87.15%	197.60%	314.64%	76.45%	100.00%	-
EY	0.35	1.20	0.85	0.38	0.24	0.97	0.74	-39.32%
YoY %	-70.83%	41.18%	123.68%	58.33%	-75.26%	31.08%	-	-
Horiz. %	47.30%	162.16%	114.86%	51.35%	32.43%	131.08%	100.00%	-
DY	0.00	1.12	0.65	0.49	0.00	0.54	0.13	-
YoY %	0.00%	72.31%	32.65%	0.00%	0.00%	315.38%	-	-
Horiz. %	0.00%	861.54%	500.00%	376.92%	0.00%	415.38%	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	26.92	6.75	7.05	17.56	35.23	8.30	11.72	74.17%
YoY %	298.81%	-4.26%	-59.85%	-50.16%	324.46%	-29.18%	-	-
Horiz. %	229.69%	57.59%	60.15%	149.83%	300.60%	70.82%	100.00%	-
P/EPS	314.81	91.55	98.48	270.13	434.78	94.42	137.72	73.61%
YoY %	243.87%	-7.04%	-63.54%	-37.87%	360.47%	-31.44%	-	-
Horiz. %	228.59%	66.48%	71.51%	196.14%	315.70%	68.56%	100.00%	-
EY	0.32	1.09	1.02	0.37	0.23	1.06	0.73	-42.32%
YoY %	-70.64%	6.86%	175.68%	60.87%	-78.30%	45.21%	-	-
Horiz. %	43.84%	149.32%	139.73%	50.68%	31.51%	145.21%	100.00%	-
DY	0.00	1.02	0.77	0.48	0.00	0.59	0.13	-
YoY %	0.00%	32.47%	60.42%	0.00%	0.00%	353.85%	-	-
Horiz. %	0.00%	784.62%	592.31%	369.23%	0.00%	453.85%	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