[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 60.84%
YoY- -6.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 147,056 73,283 313,684 226,652 143,691 67,207 327,679 -41.41%
PBT 18,712 8,938 38,771 30,641 19,614 10,133 39,663 -39.42%
Tax -4,224 -1,800 -8,643 -8,709 -5,978 -3,500 -9,101 -40.08%
NP 14,488 7,138 30,128 21,932 13,636 6,633 30,562 -39.23%
-
NP to SH 14,488 7,138 30,128 21,932 13,636 6,633 30,562 -39.23%
-
Tax Rate 22.57% 20.14% 22.29% 28.42% 30.48% 34.54% 22.95% -
Total Cost 132,568 66,145 283,556 204,720 130,055 60,574 297,117 -41.63%
-
Net Worth 221,888 224,714 222,773 236,392 222,896 221,100 210,046 3.72%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 26,104 5,287 31,450 21,012 20,978 - 22,317 11.02%
Div Payout % 180.18% 74.07% 104.39% 95.81% 153.85% - 73.02% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 221,888 224,714 222,773 236,392 222,896 221,100 210,046 3.72%
NOSH 1,305,225 1,321,851 1,310,434 1,313,293 1,311,153 1,300,588 1,312,789 -0.38%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.85% 9.74% 9.60% 9.68% 9.49% 9.87% 9.33% -
ROE 6.53% 3.18% 13.52% 9.28% 6.12% 3.00% 14.55% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.27 5.54 23.94 17.26 10.96 5.17 24.96 -41.17%
EPS 1.11 0.54 2.30 1.67 1.04 0.51 2.33 -39.03%
DPS 2.00 0.40 2.40 1.60 1.60 0.00 1.70 11.45%
NAPS 0.17 0.17 0.17 0.18 0.17 0.17 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 1,316,825
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 21.77 10.85 46.45 33.56 21.28 9.95 48.52 -41.42%
EPS 2.15 1.06 4.46 3.25 2.02 0.98 4.53 -39.18%
DPS 3.87 0.78 4.66 3.11 3.11 0.00 3.30 11.21%
NAPS 0.3285 0.3327 0.3298 0.35 0.33 0.3274 0.311 3.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.00 1.05 1.35 1.40 1.52 1.62 1.48 -
P/RPS 8.88 18.94 5.64 8.11 13.87 31.35 5.93 30.92%
P/EPS 90.09 194.44 58.72 83.83 146.15 317.65 63.57 26.19%
EY 1.11 0.51 1.70 1.19 0.68 0.31 1.57 -20.65%
DY 2.00 0.38 1.78 1.14 1.05 0.00 1.15 44.66%
P/NAPS 5.88 6.18 7.94 7.78 8.94 9.53 9.25 -26.08%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/07/08 29/04/08 26/02/08 30/10/07 31/07/07 24/04/07 26/02/07 -
Price 1.02 1.12 1.15 1.42 1.50 1.62 2.03 -
P/RPS 9.05 20.20 4.80 8.23 13.69 31.35 8.13 7.41%
P/EPS 91.89 207.41 50.02 85.03 144.23 317.65 87.20 3.55%
EY 1.09 0.48 2.00 1.18 0.69 0.31 1.15 -3.51%
DY 1.96 0.36 2.09 1.13 1.07 0.00 0.84 76.01%
P/NAPS 6.00 6.59 6.76 7.89 8.82 9.53 12.69 -39.33%

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