[GTRONIC] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

31-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

30-Jun-2007 [#2]

Profit Trend

QoQ- 105.58%

YoY- -9.27%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Cumulative Result
Revenue	73,283	313,684	226,652	143,691	67,207	327,679	249,485	-55.77%
YoY %	-76.64%	38.40%	57.74%	113.80%	-79.49%	31.34%	-	-
Horiz. %	29.37%	125.73%	90.85%	57.60%	26.94%	131.34%	100.00%	-
PBT	8,938	38,771	30,641	19,614	10,133	39,663	27,475	-52.66%
YoY %	-76.95%	26.53%	56.22%	93.57%	-74.45%	44.36%	-	-
Horiz. %	32.53%	141.11%	111.52%	71.39%	36.88%	144.36%	100.00%	-
Tax	-1,800	-8,643	-8,709	-5,978	-3,500	-9,101	-3,941	-40.66%
YoY %	79.17%	0.76%	-45.68%	-70.80%	61.54%	-130.93%	-	-
Horiz. %	45.67%	219.31%	220.98%	151.69%	88.81%	230.93%	100.00%	-
NP	7,138	30,128	21,932	13,636	6,633	30,562	23,534	-54.82%
YoY %	-76.31%	37.37%	60.84%	105.58%	-78.30%	29.86%	-	-
Horiz. %	30.33%	128.02%	93.19%	57.94%	28.18%	129.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,138	30,128	21,932	13,636	6,633	30,562	23,534	-54.82%
YoY %	-76.31%	37.37%	60.84%	105.58%	-78.30%	29.86%	-	-
Horiz. %	30.33%	128.02%	93.19%	57.94%	28.18%	129.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.14%	22.29%	28.42%	30.48%	34.54%	22.95%	14.34%	-
YoY %	-9.65%	-21.57%	-6.76%	-11.75%	50.50%	60.04%	-	-
Horiz. %	140.45%	155.44%	198.19%	212.55%	240.86%	160.04%	100.00%	-
Total Cost	66,145	283,556	204,720	130,055	60,574	297,117	225,951	-55.87%
YoY %	-76.67%	38.51%	57.41%	114.70%	-79.61%	31.50%	-	-
Horiz. %	29.27%	125.49%	90.60%	57.56%	26.81%	131.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	224,714	222,773	236,392	222,896	221,100	210,046	222,265	0.73%
YoY %	0.87%	-5.76%	6.05%	0.81%	5.26%	-5.50%	-	-
Horiz. %	101.10%	100.23%	106.36%	100.28%	99.48%	94.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	5,287	31,450	21,012	20,978	-	22,317	13,074	-45.28%
YoY %	-83.19%	49.68%	0.16%	0.00%	-	70.70%	-	-
Horiz. %	40.44%	240.55%	160.72%	160.46%	-	170.70%	100.00%	-
Div Payout %	74.07%	104.39%	95.81%	153.85%	-	73.02%	55.56%	-
YoY %	-29.04%	8.96%	-37.73%	0.00%	-	31.43%	-	-
Horiz. %	133.32%	187.89%	172.44%	276.91%	-	131.43%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	224,714	222,773	236,392	222,896	221,100	210,046	222,265	0.73%
YoY %	0.87%	-5.76%	6.05%	0.81%	5.26%	-5.50%	-	-
Horiz. %	101.10%	100.23%	106.36%	100.28%	99.48%	94.50%	100.00%	-
NOSH	1,321,851	1,310,434	1,313,293	1,311,153	1,300,588	1,312,789	1,307,444	0.73%
YoY %	0.87%	-0.22%	0.16%	0.81%	-0.93%	0.41%	-	-
Horiz. %	101.10%	100.23%	100.45%	100.28%	99.48%	100.41%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	9.74%	9.60%	9.68%	9.49%	9.87%	9.33%	9.43%	-
YoY %	1.46%	-0.83%	2.00%	-3.85%	5.79%	-1.06%	-	-
Horiz. %	103.29%	101.80%	102.65%	100.64%	104.67%	98.94%	100.00%	-
ROE	3.18%	13.52%	9.28%	6.12%	3.00%	14.55%	10.59%	-
YoY %	-76.48%	45.69%	51.63%	104.00%	-79.38%	37.39%	-	-
Horiz. %	30.03%	127.67%	87.63%	57.79%	28.33%	137.39%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	5.54	23.94	17.26	10.96	5.17	24.96	19.08	-56.11%
YoY %	-76.86%	38.70%	57.48%	111.99%	-79.29%	30.82%	-	-
Horiz. %	29.04%	125.47%	90.46%	57.44%	27.10%	130.82%	100.00%	-
EPS	0.54	2.30	1.67	1.04	0.51	2.33	1.80	-55.15%
YoY %	-76.52%	37.72%	60.58%	103.92%	-78.11%	29.44%	-	-
Horiz. %	30.00%	127.78%	92.78%	57.78%	28.33%	129.44%	100.00%	-
DPS	0.40	2.40	1.60	1.60	0.00	1.70	1.00	-45.68%
YoY %	-83.33%	50.00%	0.00%	0.00%	0.00%	70.00%	-	-
Horiz. %	40.00%	240.00%	160.00%	160.00%	0.00%	170.00%	100.00%	-
NAPS	0.17	0.17	0.18	0.17	0.17	0.16	0.17	0.00%
YoY %	0.00%	-5.56%	5.88%	0.00%	6.25%	-5.88%	-	-
Horiz. %	100.00%	100.00%	105.88%	100.00%	100.00%	94.12%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,320
RPS	10.85	46.45	33.56	21.28	9.95	48.52	36.94	-55.78%
YoY %	-76.64%	38.41%	57.71%	113.87%	-79.49%	31.35%	-	-
Horiz. %	29.37%	125.74%	90.85%	57.61%	26.94%	131.35%	100.00%	-
EPS	1.06	4.46	3.25	2.02	0.98	4.53	3.48	-54.69%
YoY %	-76.23%	37.23%	60.89%	106.12%	-78.37%	30.17%	-	-
Horiz. %	30.46%	128.16%	93.39%	58.05%	28.16%	130.17%	100.00%	-
DPS	0.78	4.66	3.11	3.11	0.00	3.30	1.94	-45.49%
YoY %	-83.26%	49.84%	0.00%	0.00%	0.00%	70.10%	-	-
Horiz. %	40.21%	240.21%	160.31%	160.31%	0.00%	170.10%	100.00%	-
NAPS	0.3327	0.3298	0.35	0.33	0.3274	0.311	0.3291	0.72%
YoY %	0.88%	-5.77%	6.06%	0.79%	5.27%	-5.50%	-	-
Horiz. %	101.09%	100.21%	106.35%	100.27%	99.48%	94.50%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.05	1.35	1.40	1.52	1.62	1.48	1.50	-
P/RPS	18.94	5.64	8.11	13.87	31.35	5.93	7.86	79.64%
YoY %	235.82%	-30.46%	-41.53%	-55.76%	428.67%	-24.55%	-	-
Horiz. %	240.97%	71.76%	103.18%	176.46%	398.85%	75.45%	100.00%	-
P/EPS	194.44	58.72	83.83	146.15	317.65	63.57	83.33	75.83%
YoY %	231.13%	-29.95%	-42.64%	-53.99%	399.69%	-23.71%	-	-
Horiz. %	233.34%	70.47%	100.60%	175.39%	381.20%	76.29%	100.00%	-
EY	0.51	1.70	1.19	0.68	0.31	1.57	1.20	-43.44%
YoY %	-70.00%	42.86%	75.00%	119.35%	-80.25%	30.83%	-	-
Horiz. %	42.50%	141.67%	99.17%	56.67%	25.83%	130.83%	100.00%	-
DY	0.38	1.78	1.14	1.05	0.00	1.15	0.67	-31.45%
YoY %	-78.65%	56.14%	8.57%	0.00%	0.00%	71.64%	-	-
Horiz. %	56.72%	265.67%	170.15%	156.72%	0.00%	171.64%	100.00%	-
P/NAPS	6.18	7.94	7.78	8.94	9.53	9.25	8.82	-21.09%
YoY %	-22.17%	2.06%	-12.98%	-6.19%	3.03%	4.88%	-	-
Horiz. %	70.07%	90.02%	88.21%	101.36%	108.05%	104.88%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	29/04/08	26/02/08	30/10/07	31/07/07	24/04/07	26/02/07	30/10/06	-
Price	1.12	1.15	1.42	1.50	1.62	2.03	1.55	-
P/RPS	20.20	4.80	8.23	13.69	31.35	8.13	8.12	83.49%
YoY %	320.83%	-41.68%	-39.88%	-56.33%	285.61%	0.12%	-	-
Horiz. %	248.77%	59.11%	101.35%	168.60%	386.08%	100.12%	100.00%	-
P/EPS	207.41	50.02	85.03	144.23	317.65	87.20	86.11	79.59%
YoY %	314.65%	-41.17%	-41.05%	-54.59%	264.28%	1.27%	-	-
Horiz. %	240.87%	58.09%	98.75%	167.50%	368.89%	101.27%	100.00%	-
EY	0.48	2.00	1.18	0.69	0.31	1.15	1.16	-44.44%
YoY %	-76.00%	69.49%	71.01%	122.58%	-73.04%	-0.86%	-	-
Horiz. %	41.38%	172.41%	101.72%	59.48%	26.72%	99.14%	100.00%	-
DY	0.36	2.09	1.13	1.07	0.00	0.84	0.65	-32.53%
YoY %	-82.78%	84.96%	5.61%	0.00%	0.00%	29.23%	-	-
Horiz. %	55.38%	321.54%	173.85%	164.62%	0.00%	129.23%	100.00%	-
P/NAPS	6.59	6.76	7.89	8.82	9.53	12.69	9.12	-19.45%
YoY %	-2.51%	-14.32%	-10.54%	-7.45%	-24.90%	39.14%	-	-
Horiz. %	72.26%	74.12%	86.51%	96.71%	104.50%	139.14%	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