[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

26-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 29.86%

YoY- 27.88%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	226,652	143,691	67,207	327,679	249,485	164,558	82,676	95.75%
YoY %	57.74%	113.80%	-79.49%	31.34%	51.61%	99.04%	-	-
Horiz. %	274.14%	173.80%	81.29%	396.34%	301.76%	199.04%	100.00%	-
PBT	30,641	19,614	10,133	39,663	27,475	18,059	8,241	139.81%
YoY %	56.22%	93.57%	-74.45%	44.36%	52.14%	119.14%	-	-
Horiz. %	371.81%	238.01%	122.96%	481.29%	333.39%	219.14%	100.00%	-
Tax	-8,709	-5,978	-3,500	-9,101	-3,941	-3,029	-1,171	280.54%
YoY %	-45.68%	-70.80%	61.54%	-130.93%	-30.11%	-158.67%	-	-
Horiz. %	743.72%	510.50%	298.89%	777.20%	336.55%	258.67%	100.00%	-
NP	21,932	13,636	6,633	30,562	23,534	15,030	7,070	112.55%
YoY %	60.84%	105.58%	-78.30%	29.86%	56.58%	112.59%	-	-
Horiz. %	310.21%	192.87%	93.82%	432.28%	332.87%	212.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,932	13,636	6,633	30,562	23,534	15,030	7,070	112.55%
YoY %	60.84%	105.58%	-78.30%	29.86%	56.58%	112.59%	-	-
Horiz. %	310.21%	192.87%	93.82%	432.28%	332.87%	212.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.42%	30.48%	34.54%	22.95%	14.34%	16.77%	14.21%	-
YoY %	-6.76%	-11.75%	50.50%	60.04%	-14.49%	18.02%	-	-
Horiz. %	200.00%	214.50%	243.07%	161.51%	100.91%	118.02%	100.00%	-
Total Cost	204,720	130,055	60,574	297,117	225,951	149,528	75,606	94.15%
YoY %	57.41%	114.70%	-79.61%	31.50%	51.11%	97.77%	-	-
Horiz. %	270.77%	172.02%	80.12%	392.98%	298.85%	197.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,392	222,896	221,100	210,046	222,265	222,182	222,574	4.09%
YoY %	6.05%	0.81%	5.26%	-5.50%	0.04%	-0.18%	-	-
Horiz. %	106.21%	100.14%	99.34%	94.37%	99.86%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	21,012	20,978	-	22,317	13,074	13,069	-	-
YoY %	0.16%	0.00%	-	70.70%	0.04%	0.00%	-	-
Horiz. %	160.78%	160.52%	-	170.76%	100.04%	100.00%	-	-
Div Payout %	95.81%	153.85%	-	73.02%	55.56%	86.96%	-	-
YoY %	-37.73%	0.00%	-	31.43%	-36.11%	0.00%	-	-
Horiz. %	110.18%	176.92%	-	83.97%	63.89%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	236,392	222,896	221,100	210,046	222,265	222,182	222,574	4.09%
YoY %	6.05%	0.81%	5.26%	-5.50%	0.04%	-0.18%	-	-
Horiz. %	106.21%	100.14%	99.34%	94.37%	99.86%	99.82%	100.00%	-
NOSH	1,313,293	1,311,153	1,300,588	1,312,789	1,307,444	1,306,956	1,309,259	0.20%
YoY %	0.16%	0.81%	-0.93%	0.41%	0.04%	-0.18%	-	-
Horiz. %	100.31%	100.14%	99.34%	100.27%	99.86%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	9.68%	9.49%	9.87%	9.33%	9.43%	9.13%	8.55%	-
YoY %	2.00%	-3.85%	5.79%	-1.06%	3.29%	6.78%	-	-
Horiz. %	113.22%	110.99%	115.44%	109.12%	110.29%	106.78%	100.00%	-
ROE	9.28%	6.12%	3.00%	14.55%	10.59%	6.76%	3.18%	-
YoY %	51.63%	104.00%	-79.38%	37.39%	56.66%	112.58%	-	-
Horiz. %	291.82%	192.45%	94.34%	457.55%	333.02%	212.58%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	17.26	10.96	5.17	24.96	19.08	12.59	6.31	95.46%
YoY %	57.48%	111.99%	-79.29%	30.82%	51.55%	99.52%	-	-
Horiz. %	273.53%	173.69%	81.93%	395.56%	302.38%	199.52%	100.00%	-
EPS	1.67	1.04	0.51	2.33	1.80	1.15	0.54	112.12%
YoY %	60.58%	103.92%	-78.11%	29.44%	56.52%	112.96%	-	-
Horiz. %	309.26%	192.59%	94.44%	431.48%	333.33%	212.96%	100.00%	-
DPS	1.60	1.60	0.00	1.70	1.00	1.00	0.00	-
YoY %	0.00%	0.00%	0.00%	70.00%	0.00%	0.00%	-	-
Horiz. %	160.00%	160.00%	0.00%	170.00%	100.00%	100.00%	-	-
NAPS	0.18	0.17	0.17	0.16	0.17	0.17	0.17	3.88%
YoY %	5.88%	0.00%	6.25%	-5.88%	0.00%	0.00%	-	-
Horiz. %	105.88%	100.00%	100.00%	94.12%	100.00%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,306,296
RPS	33.56	21.28	9.95	48.52	36.94	24.37	12.24	95.77%
YoY %	57.71%	113.87%	-79.49%	31.35%	51.58%	99.10%	-	-
Horiz. %	274.18%	173.86%	81.29%	396.41%	301.80%	199.10%	100.00%	-
EPS	3.25	2.02	0.98	4.53	3.48	2.23	1.05	112.24%
YoY %	60.89%	106.12%	-78.37%	30.17%	56.05%	112.38%	-	-
Horiz. %	309.52%	192.38%	93.33%	431.43%	331.43%	212.38%	100.00%	-
DPS	3.11	3.11	0.00	3.30	1.94	1.94	0.00	-
YoY %	0.00%	0.00%	0.00%	70.10%	0.00%	0.00%	-	-
Horiz. %	160.31%	160.31%	0.00%	170.10%	100.00%	100.00%	-	-
NAPS	0.35	0.33	0.3274	0.311	0.3291	0.329	0.3296	4.08%
YoY %	6.06%	0.79%	5.27%	-5.50%	0.03%	-0.18%	-	-
Horiz. %	106.19%	100.12%	99.33%	94.36%	99.85%	99.82%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	1.40	1.52	1.62	1.48	1.50	1.60	1.55	-
P/RPS	8.11	13.87	31.35	5.93	7.86	12.71	24.55	-52.18%
YoY %	-41.53%	-55.76%	428.67%	-24.55%	-38.16%	-48.23%	-	-
Horiz. %	33.03%	56.50%	127.70%	24.15%	32.02%	51.77%	100.00%	-
P/EPS	83.83	146.15	317.65	63.57	83.33	139.13	287.04	-55.94%
YoY %	-42.64%	-53.99%	399.69%	-23.71%	-40.11%	-51.53%	-	-
Horiz. %	29.20%	50.92%	110.66%	22.15%	29.03%	48.47%	100.00%	-
EY	1.19	0.68	0.31	1.57	1.20	0.72	0.35	125.94%
YoY %	75.00%	119.35%	-80.25%	30.83%	66.67%	105.71%	-	-
Horiz. %	340.00%	194.29%	88.57%	448.57%	342.86%	205.71%	100.00%	-
DY	1.14	1.05	0.00	1.15	0.67	0.62	0.00	-
YoY %	8.57%	0.00%	0.00%	71.64%	8.06%	0.00%	-	-
Horiz. %	183.87%	169.35%	0.00%	185.48%	108.06%	100.00%	-	-
P/NAPS	7.78	8.94	9.53	9.25	8.82	9.41	9.12	-10.04%
YoY %	-12.98%	-6.19%	3.03%	4.88%	-6.27%	3.18%	-	-
Horiz. %	85.31%	98.03%	104.50%	101.43%	96.71%	103.18%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/10/07	31/07/07	24/04/07	26/02/07	30/10/06	25/07/06	25/04/06	-
Price	1.42	1.50	1.62	2.03	1.55	1.50	1.70	-
P/RPS	8.23	13.69	31.35	8.13	8.12	11.91	26.92	-54.58%
YoY %	-39.88%	-56.33%	285.61%	0.12%	-31.82%	-55.76%	-	-
Horiz. %	30.57%	50.85%	116.46%	30.20%	30.16%	44.24%	100.00%	-
P/EPS	85.03	144.23	317.65	87.20	86.11	130.43	314.81	-58.18%
YoY %	-41.05%	-54.59%	264.28%	1.27%	-33.98%	-58.57%	-	-
Horiz. %	27.01%	45.81%	100.90%	27.70%	27.35%	41.43%	100.00%	-
EY	1.18	0.69	0.31	1.15	1.16	0.77	0.32	138.49%
YoY %	71.01%	122.58%	-73.04%	-0.86%	50.65%	140.62%	-	-
Horiz. %	368.75%	215.62%	96.88%	359.37%	362.50%	240.62%	100.00%	-
DY	1.13	1.07	0.00	0.84	0.65	0.67	0.00	-
YoY %	5.61%	0.00%	0.00%	29.23%	-2.99%	0.00%	-	-
Horiz. %	168.66%	159.70%	0.00%	125.37%	97.01%	100.00%	-	-
P/NAPS	7.89	8.82	9.53	12.69	9.12	8.82	10.00	-14.60%
YoY %	-10.54%	-7.45%	-24.90%	39.14%	3.40%	-11.80%	-	-
Horiz. %	78.90%	88.20%	95.30%	126.90%	91.20%	88.20%	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