[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 56.58%
YoY- 36.44%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 143,691 67,207 327,679 249,485 164,558 82,676 324,148 -41.94%
PBT 19,614 10,133 39,663 27,475 18,059 8,241 28,600 -22.28%
Tax -5,978 -3,500 -9,101 -3,941 -3,029 -1,171 -4,701 17.42%
NP 13,636 6,633 30,562 23,534 15,030 7,070 23,899 -31.27%
-
NP to SH 13,636 6,633 30,562 23,534 15,030 7,070 23,899 -31.27%
-
Tax Rate 30.48% 34.54% 22.95% 14.34% 16.77% 14.21% 16.44% -
Total Cost 130,055 60,574 297,117 225,951 149,528 75,606 300,249 -42.83%
-
Net Worth 222,896 221,100 210,046 222,265 222,182 222,574 209,625 4.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 20,978 - 22,317 13,074 13,069 - 22,272 -3.92%
Div Payout % 153.85% - 73.02% 55.56% 86.96% - 93.20% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 222,896 221,100 210,046 222,265 222,182 222,574 209,625 4.18%
NOSH 1,311,153 1,300,588 1,312,789 1,307,444 1,306,956 1,309,259 1,310,160 0.05%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.49% 9.87% 9.33% 9.43% 9.13% 8.55% 7.37% -
ROE 6.12% 3.00% 14.55% 10.59% 6.76% 3.18% 11.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 10.96 5.17 24.96 19.08 12.59 6.31 24.74 -41.97%
EPS 1.04 0.51 2.33 1.80 1.15 0.54 1.82 -31.20%
DPS 1.60 0.00 1.70 1.00 1.00 0.00 1.70 -3.97%
NAPS 0.17 0.17 0.16 0.17 0.17 0.17 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 1,308,307
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.28 9.95 48.52 36.94 24.37 12.24 47.99 -41.93%
EPS 2.02 0.98 4.53 3.48 2.23 1.05 3.54 -31.27%
DPS 3.11 0.00 3.30 1.94 1.94 0.00 3.30 -3.88%
NAPS 0.33 0.3274 0.311 0.3291 0.329 0.3296 0.3104 4.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.52 1.62 1.48 1.50 1.60 1.55 1.52 -
P/RPS 13.87 31.35 5.93 7.86 12.71 24.55 6.14 72.41%
P/EPS 146.15 317.65 63.57 83.33 139.13 287.04 83.33 45.58%
EY 0.68 0.31 1.57 1.20 0.72 0.35 1.20 -31.59%
DY 1.05 0.00 1.15 0.67 0.62 0.00 1.12 -4.22%
P/NAPS 8.94 9.53 9.25 8.82 9.41 9.12 9.50 -3.98%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 31/07/07 24/04/07 26/02/07 30/10/06 25/07/06 25/04/06 23/02/06 -
Price 1.50 1.62 2.03 1.55 1.50 1.70 1.67 -
P/RPS 13.69 31.35 8.13 8.12 11.91 26.92 6.75 60.43%
P/EPS 144.23 317.65 87.20 86.11 130.43 314.81 91.55 35.50%
EY 0.69 0.31 1.15 1.16 0.77 0.32 1.09 -26.33%
DY 1.07 0.00 0.84 0.65 0.67 0.00 1.02 3.25%
P/NAPS 8.82 9.53 12.69 9.12 8.82 10.00 10.44 -10.66%

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