[GTRONIC] QoQ TTM Result on 30-Sep-2001 [#3]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

29-Oct-2001

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

30-Sep-2001 [#3]

Profit Trend

QoQ- -21.49%

YoY- -17.45%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
TTM Result
Revenue	229,856	215,828	207,454	212,086	211,553	201,900	186,196	15.12%
YoY %	6.50%	4.04%	-2.18%	0.25%	4.78%	8.43%	-	-
Horiz. %	123.45%	115.91%	111.42%	113.90%	113.62%	108.43%	100.00%	-
PBT	18,102	19,334	22,459	31,278	39,759	41,226	41,105	-42.20%
YoY %	-6.37%	-13.91%	-28.20%	-21.33%	-3.56%	0.29%	-	-
Horiz. %	44.04%	47.04%	54.64%	76.09%	96.73%	100.29%	100.00%	-
Tax	-1,776	-1,573	-1,993	-3,078	-3,838	-4,268	-4,278	-44.43%
YoY %	-12.91%	21.07%	35.25%	19.80%	10.07%	0.23%	-	-
Horiz. %	41.51%	36.77%	46.59%	71.95%	89.71%	99.77%	100.00%	-
NP	16,326	17,761	20,466	28,200	35,921	36,958	36,827	-41.94%
YoY %	-8.08%	-13.22%	-27.43%	-21.49%	-2.81%	0.36%	-	-
Horiz. %	44.33%	48.23%	55.57%	76.57%	97.54%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,326	17,761	20,466	28,200	35,921	36,958	36,827	-41.94%
YoY %	-8.08%	-13.22%	-27.43%	-21.49%	-2.81%	0.36%	-	-
Horiz. %	44.33%	48.23%	55.57%	76.57%	97.54%	100.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.81%	8.14%	8.87%	9.84%	9.65%	10.35%	10.41%	-
YoY %	20.52%	-8.23%	-9.86%	1.97%	-6.76%	-0.58%	-	-
Horiz. %	94.24%	78.19%	85.21%	94.52%	92.70%	99.42%	100.00%	-
Total Cost	213,530	198,067	186,988	183,886	175,632	164,942	149,369	26.98%
YoY %	7.81%	5.92%	1.69%	4.70%	6.48%	10.43%	-	-
Horiz. %	142.95%	132.60%	125.19%	123.11%	117.58%	110.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	92,903	148,026	143,312	141,967	139,778	131,976	125,338	-18.14%
YoY %	-37.24%	3.29%	0.95%	1.57%	5.91%	5.30%	-	-
Horiz. %	74.12%	118.10%	114.34%	113.27%	111.52%	105.30%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Dividend
Div	5,547	5,547	5,547	4,908	4,908	4,908	4,908	8.52%
YoY %	0.00%	0.00%	13.02%	0.00%	0.00%	0.00%	-	-
Horiz. %	113.02%	113.02%	113.02%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	33.98%	31.23%	27.11%	17.41%	13.66%	13.28%	13.33%	-
YoY %	8.81%	15.20%	55.72%	27.45%	2.86%	-0.38%	-	-
Horiz. %	254.91%	234.28%	203.38%	130.61%	102.48%	99.62%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Equity
Net Worth	92,903	148,026	143,312	141,967	139,778	131,976	125,338	-18.14%
YoY %	-37.24%	3.29%	0.95%	1.57%	5.91%	5.30%	-	-
Horiz. %	74.12%	118.10%	114.34%	113.27%	111.52%	105.30%	100.00%	-
NOSH	92,903	92,516	92,459	92,192	61,487	61,461	61,356	31.96%
YoY %	0.42%	0.06%	0.29%	49.94%	0.04%	0.17%	-	-
Horiz. %	151.42%	150.79%	150.69%	150.26%	100.21%	100.17%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Ratio Analysis
NP Margin	7.10%	8.23%	9.87%	13.30%	16.98%	18.31%	19.78%	-
YoY %	-13.73%	-16.62%	-25.79%	-21.67%	-7.26%	-7.43%	-	-
Horiz. %	35.89%	41.61%	49.90%	67.24%	85.84%	92.57%	100.00%	-
ROE	17.57%	12.00%	14.28%	19.86%	25.70%	28.00%	29.38%	-
YoY %	46.42%	-15.97%	-28.10%	-22.72%	-8.21%	-4.70%	-	-
Horiz. %	59.80%	40.84%	48.60%	67.60%	87.47%	95.30%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Per Share
RPS	247.41	233.29	224.37	230.05	344.06	328.50	303.47	-12.76%
YoY %	6.05%	3.98%	-2.47%	-33.14%	4.74%	8.25%	-	-
Horiz. %	81.53%	76.87%	73.93%	75.81%	113.38%	108.25%	100.00%	-
EPS	17.57	19.20	22.14	30.59	58.42	60.13	60.02	-56.01%
YoY %	-8.49%	-13.28%	-27.62%	-47.64%	-2.84%	0.18%	-	-
Horiz. %	29.27%	31.99%	36.89%	50.97%	97.33%	100.18%	100.00%	-
DPS	6.00	6.00	6.00	5.32	8.00	8.00	8.00	-17.49%
YoY %	0.00%	0.00%	12.78%	-33.50%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	66.50%	100.00%	100.00%	100.00%	-
NAPS	1.00	1.60	1.55	1.5399	2.2733	2.1473	2.0428	-37.96%
YoY %	-37.50%	3.23%	0.66%	-32.26%	5.87%	5.12%	-	-
Horiz. %	48.95%	78.32%	75.88%	75.38%	111.28%	105.12%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Adjusted Per Share Value based on latest NOSH - 92,192
RPS	34.03	31.96	30.72	31.40	31.32	29.89	27.57	15.11%
YoY %	6.48%	4.04%	-2.17%	0.26%	4.78%	8.41%	-	-
Horiz. %	123.43%	115.92%	111.43%	113.89%	113.60%	108.41%	100.00%	-
EPS	2.42	2.63	3.03	4.18	5.32	5.47	5.45	-41.88%
YoY %	-7.98%	-13.20%	-27.51%	-21.43%	-2.74%	0.37%	-	-
Horiz. %	44.40%	48.26%	55.60%	76.70%	97.61%	100.37%	100.00%	-
DPS	0.82	0.82	0.82	0.73	0.73	0.73	0.73	8.08%
YoY %	0.00%	0.00%	12.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	112.33%	112.33%	112.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.1376	0.2192	0.2122	0.2102	0.207	0.1954	0.1856	-18.13%
YoY %	-37.23%	3.30%	0.95%	1.55%	5.94%	5.28%	-	-
Horiz. %	74.14%	118.10%	114.33%	113.25%	111.53%	105.28%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	26/12/00	-
Price	2.60	3.30	2.50	1.95	1.80	2.55	2.95	-
P/RPS	1.05	1.41	1.11	0.85	0.52	0.78	0.97	5.44%
YoY %	-25.53%	27.03%	30.59%	63.46%	-33.33%	-19.59%	-	-
Horiz. %	108.25%	145.36%	114.43%	87.63%	53.61%	80.41%	100.00%	-
P/EPS	14.80	17.19	11.29	6.38	3.08	4.24	4.91	109.08%
YoY %	-13.90%	52.26%	76.96%	107.14%	-27.36%	-13.65%	-	-
Horiz. %	301.43%	350.10%	229.94%	129.94%	62.73%	86.35%	100.00%	-
EY	6.76	5.82	8.85	15.69	32.46	23.58	20.35	-52.13%
YoY %	16.15%	-34.24%	-43.59%	-51.66%	37.66%	15.87%	-	-
Horiz. %	33.22%	28.60%	43.49%	77.10%	159.51%	115.87%	100.00%	-
DY	2.31	1.82	2.40	2.73	4.44	3.14	2.71	-10.12%
YoY %	26.92%	-24.17%	-12.09%	-38.51%	41.40%	15.87%	-	-
Horiz. %	85.24%	67.16%	88.56%	100.74%	163.84%	115.87%	100.00%	-
P/NAPS	2.60	2.06	1.61	1.27	0.79	1.19	1.44	48.43%
YoY %	26.21%	27.95%	26.77%	60.76%	-33.61%	-17.36%	-	-
Horiz. %	180.56%	143.06%	111.81%	88.19%	54.86%	82.64%	100.00%	-

	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	31/12/00	CAGR
Price Multiplier on Announcement Date
Date	30/07/02	23/04/02	25/02/02	29/10/01	25/07/01	25/04/01	20/02/01	-
Price	2.65	3.22	2.75	1.75	1.84	2.30	3.15	-
P/RPS	1.07	1.38	1.23	0.76	0.53	0.70	1.04	1.91%
YoY %	-22.46%	12.20%	61.84%	43.40%	-24.29%	-32.69%	-	-
Horiz. %	102.88%	132.69%	118.27%	73.08%	50.96%	67.31%	100.00%	-
P/EPS	15.08	16.77	12.42	5.72	3.15	3.82	5.25	102.45%
YoY %	-10.08%	35.02%	117.13%	81.59%	-17.54%	-27.24%	-	-
Horiz. %	287.24%	319.43%	236.57%	108.95%	60.00%	72.76%	100.00%	-
EY	6.63	5.96	8.05	17.48	31.75	26.14	19.05	-50.61%
YoY %	11.24%	-25.96%	-53.95%	-44.94%	21.46%	37.22%	-	-
Horiz. %	34.80%	31.29%	42.26%	91.76%	166.67%	137.22%	100.00%	-
DY	2.26	1.86	2.18	3.04	4.35	3.48	2.54	-7.51%
YoY %	21.51%	-14.68%	-28.29%	-30.11%	25.00%	37.01%	-	-
Horiz. %	88.98%	73.23%	85.83%	119.69%	171.26%	137.01%	100.00%	-
P/NAPS	2.65	2.01	1.77	1.14	0.81	1.07	1.54	43.74%
YoY %	31.84%	13.56%	55.26%	40.74%	-24.30%	-30.52%	-	-
Horiz. %	172.08%	130.52%	114.94%	74.03%	52.60%	69.48%	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