[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 60.64%
YoY- -26.86%
Quarter Report
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 205,700 129,317 60,203 217,497 152,452 90,677 38,071 207.59%
PBT 26,107 15,567 7,005 19,228 14,153 6,798 1,856 481.77%
Tax -3,716 -1,830 -855 -3,307 -4,242 -2,955 -1,652 71.59%
NP 22,391 13,737 6,150 15,921 9,911 3,843 204 2185.88%
-
NP to SH 22,391 13,737 6,150 15,921 9,911 3,843 204 2185.88%
-
Tax Rate 14.23% 11.76% 12.21% 17.20% 29.97% 43.47% 89.01% -
Total Cost 183,309 115,580 54,053 201,576 142,541 86,834 37,867 185.88%
-
Net Worth 238,484 229,830 226,995 225,569 225,488 219,599 214,199 7.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 17,621 7,925 7,918 18,360 13,109 13,071 5,100 128.37%
Div Payout % 78.70% 57.69% 128.76% 115.32% 132.28% 340.14% 2,500.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 238,484 229,830 226,995 225,569 225,488 219,599 214,199 7.41%
NOSH 264,982 264,173 263,948 262,289 262,195 261,428 255,000 2.59%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.89% 10.62% 10.22% 7.32% 6.50% 4.24% 0.54% -
ROE 9.39% 5.98% 2.71% 7.06% 4.40% 1.75% 0.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.63 48.95 22.81 82.92 58.14 34.69 14.93 199.83%
EPS 8.45 5.20 2.33 6.07 3.78 1.47 0.08 2128.16%
DPS 6.65 3.00 3.00 7.00 5.00 5.00 2.00 122.60%
NAPS 0.90 0.87 0.86 0.86 0.86 0.84 0.84 4.70%
Adjusted Per Share Value based on latest NOSH - 262,445
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.46 19.15 8.91 32.20 22.57 13.43 5.64 207.50%
EPS 3.32 2.03 0.91 2.36 1.47 0.57 0.03 2198.44%
DPS 2.61 1.17 1.17 2.72 1.94 1.94 0.76 127.45%
NAPS 0.3531 0.3403 0.3361 0.334 0.3339 0.3251 0.3172 7.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.46 1.39 0.78 0.81 0.72 0.49 -
P/RPS 1.44 2.98 6.09 0.94 1.39 2.08 3.28 -42.20%
P/EPS 13.25 28.08 59.66 12.85 21.43 48.98 612.50 -92.21%
EY 7.54 3.56 1.68 7.78 4.67 2.04 0.16 1201.61%
DY 5.94 2.05 2.16 8.97 6.17 6.94 4.08 28.42%
P/NAPS 1.24 1.68 1.62 0.91 0.94 0.86 0.58 65.88%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 27/07/10 27/04/10 23/02/10 27/10/09 28/07/09 28/04/09 -
Price 1.18 1.46 1.65 0.93 0.87 0.79 0.68 -
P/RPS 1.52 2.98 7.23 1.12 1.50 2.28 4.55 -51.82%
P/EPS 13.96 28.08 70.82 15.32 23.02 53.74 850.00 -93.52%
EY 7.16 3.56 1.41 6.53 4.34 1.86 0.12 1423.14%
DY 5.64 2.05 1.82 7.53 5.75 6.33 2.94 54.32%
P/NAPS 1.31 1.68 1.92 1.08 1.01 0.94 0.81 37.74%

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