[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 157.9%
YoY- -50.69%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 129,317 60,203 217,497 152,452 90,677 38,071 275,452 -39.67%
PBT 15,567 7,005 19,228 14,153 6,798 1,856 29,564 -34.86%
Tax -1,830 -855 -3,307 -4,242 -2,955 -1,652 -7,796 -62.04%
NP 13,737 6,150 15,921 9,911 3,843 204 21,768 -26.48%
-
NP to SH 13,737 6,150 15,921 9,911 3,843 204 21,768 -26.48%
-
Tax Rate 11.76% 12.21% 17.20% 29.97% 43.47% 89.01% 26.37% -
Total Cost 115,580 54,053 201,576 142,541 86,834 37,867 253,684 -40.87%
-
Net Worth 229,830 226,995 225,569 225,488 219,599 214,199 1,101,513 -64.92%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,925 7,918 18,360 13,109 13,071 5,100 131,132 -84.67%
Div Payout % 57.69% 128.76% 115.32% 132.28% 340.14% 2,500.00% 602.41% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 229,830 226,995 225,569 225,488 219,599 214,199 1,101,513 -64.92%
NOSH 264,173 263,948 262,289 262,195 261,428 255,000 1,311,325 -65.73%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.62% 10.22% 7.32% 6.50% 4.24% 0.54% 7.90% -
ROE 5.98% 2.71% 7.06% 4.40% 1.75% 0.10% 1.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.95 22.81 82.92 58.14 34.69 14.93 21.01 76.01%
EPS 5.20 2.33 6.07 3.78 1.47 0.08 8.31 -26.90%
DPS 3.00 3.00 7.00 5.00 5.00 2.00 10.00 -55.28%
NAPS 0.87 0.86 0.86 0.86 0.84 0.84 0.84 2.37%
Adjusted Per Share Value based on latest NOSH - 262,683
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.15 8.91 32.20 22.57 13.43 5.64 40.78 -39.66%
EPS 2.03 0.91 2.36 1.47 0.57 0.03 3.22 -26.53%
DPS 1.17 1.17 2.72 1.94 1.94 0.76 19.42 -84.71%
NAPS 0.3403 0.3361 0.334 0.3339 0.3251 0.3172 1.6309 -64.92%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.46 1.39 0.78 0.81 0.72 0.49 0.75 -
P/RPS 2.98 6.09 0.94 1.39 2.08 3.28 3.57 -11.37%
P/EPS 28.08 59.66 12.85 21.43 48.98 612.50 45.18 -27.23%
EY 3.56 1.68 7.78 4.67 2.04 0.16 2.21 37.53%
DY 2.05 2.16 8.97 6.17 6.94 4.08 13.33 -71.39%
P/NAPS 1.68 1.62 0.91 0.94 0.86 0.58 0.89 52.91%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 28/04/09 24/02/09 -
Price 1.46 1.65 0.93 0.87 0.79 0.68 0.73 -
P/RPS 2.98 7.23 1.12 1.50 2.28 4.55 3.48 -9.84%
P/EPS 28.08 70.82 15.32 23.02 53.74 850.00 43.98 -25.91%
EY 3.56 1.41 6.53 4.34 1.86 0.12 2.27 35.09%
DY 2.05 1.82 7.53 5.75 6.33 2.94 13.70 -71.91%
P/NAPS 1.68 1.92 1.08 1.01 0.94 0.81 0.87 55.25%

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