[GTRONIC] YoY Annualized 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- 7.23%

YoY- -6.81%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	274,266	203,269	286,670	302,202	332,646	321,260	342,244	-3.62%
YoY %	34.93%	-29.09%	-5.14%	-9.15%	3.54%	-6.13%	-	-
Horiz. %	80.14%	59.39%	83.76%	88.30%	97.20%	93.87%	100.00%	-
PBT	34,809	18,870	34,538	40,854	36,633	25,941	33,069	0.85%
YoY %	84.47%	-45.36%	-15.46%	11.52%	41.22%	-21.55%	-	-
Horiz. %	105.26%	57.06%	104.44%	123.54%	110.78%	78.45%	100.00%	-
Tax	-4,954	-5,656	-7,738	-11,612	-5,254	-2,944	-3,948	3.85%
YoY %	12.41%	26.91%	33.36%	-121.01%	-78.46%	25.43%	-	-
Horiz. %	125.48%	143.26%	196.00%	294.12%	133.08%	74.57%	100.00%	-
NP	29,854	13,214	26,800	29,242	31,378	22,997	29,121	0.41%
YoY %	125.93%	-50.69%	-8.35%	-6.81%	36.44%	-21.03%	-	-
Horiz. %	102.52%	45.38%	92.03%	100.42%	107.75%	78.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,854	13,214	26,800	29,242	31,378	22,997	29,121	0.41%
YoY %	125.93%	-50.69%	-8.35%	-6.81%	36.44%	-21.03%	-	-
Horiz. %	102.52%	45.38%	92.03%	100.42%	107.75%	78.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.23%	29.97%	22.40%	28.42%	14.34%	11.35%	11.94%	-
YoY %	-52.52%	33.79%	-21.18%	98.19%	26.34%	-4.94%	-	-
Horiz. %	119.18%	251.01%	187.60%	238.02%	120.10%	95.06%	100.00%	-
Total Cost	244,412	190,054	259,870	272,960	301,268	298,262	313,122	-4.04%
YoY %	28.60%	-26.87%	-4.80%	-9.40%	1.01%	-4.75%	-	-
Horiz. %	78.06%	60.70%	82.99%	87.17%	96.21%	95.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,484	225,488	236,470	236,392	222,265	222,133	209,255	2.20%
YoY %	5.76%	-4.64%	0.03%	6.36%	0.06%	6.15%	-	-
Horiz. %	113.97%	107.76%	113.01%	112.97%	106.22%	106.15%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	23,495	17,479	35,032	28,016	17,432	17,422	5,231	28.43%
YoY %	34.42%	-50.11%	25.04%	60.72%	0.06%	233.05%	-	-
Horiz. %	449.15%	334.14%	669.70%	535.58%	333.24%	333.05%	100.00%	-
Div Payout %	78.70%	132.28%	130.72%	95.81%	55.56%	75.76%	17.96%	-
YoY %	-40.50%	1.19%	36.44%	72.44%	-26.66%	321.83%	-	-
Horiz. %	438.20%	736.53%	727.84%	533.46%	309.35%	421.83%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	238,484	225,488	236,470	236,392	222,265	222,133	209,255	2.20%
YoY %	5.76%	-4.64%	0.03%	6.36%	0.06%	6.15%	-	-
Horiz. %	113.97%	107.76%	113.01%	112.97%	106.22%	106.15%	100.00%	-
NOSH	264,982	262,195	1,313,725	1,313,293	1,307,444	1,306,666	1,307,844	-23.35%
YoY %	1.06%	-80.04%	0.03%	0.45%	0.06%	-0.09%	-	-
Horiz. %	20.26%	20.05%	100.45%	100.42%	99.97%	99.91%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.89%	6.50%	9.35%	9.68%	9.43%	7.16%	8.51%	-
YoY %	67.54%	-30.48%	-3.41%	2.65%	31.70%	-15.86%	-	-
Horiz. %	127.97%	76.38%	109.87%	113.75%	110.81%	84.14%	100.00%	-
ROE	12.52%	5.86%	11.33%	12.37%	14.12%	10.35%	13.92%	-
YoY %	113.65%	-48.28%	-8.41%	-12.39%	36.43%	-25.65%	-	-
Horiz. %	89.94%	42.10%	81.39%	88.86%	101.44%	74.35%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	103.50	77.53	21.82	23.01	25.44	24.59	26.17	25.74%
YoY %	33.50%	255.32%	-5.17%	-9.55%	3.46%	-6.04%	-	-
Horiz. %	395.49%	296.26%	83.38%	87.93%	97.21%	93.96%	100.00%	-
EPS	11.27	5.04	2.04	2.23	2.40	1.76	2.23	30.98%
YoY %	123.61%	147.06%	-8.52%	-7.08%	36.36%	-21.08%	-	-
Horiz. %	505.38%	226.01%	91.48%	100.00%	107.62%	78.92%	100.00%	-
DPS	8.87	6.67	2.67	2.13	1.33	1.33	0.40	67.57%
YoY %	32.98%	149.81%	25.35%	60.15%	0.00%	232.50%	-	-
Horiz. %	2,217.50%	1,667.50%	667.50%	532.50%	332.50%	332.50%	100.00%	-
NAPS	0.90	0.86	0.18	0.18	0.17	0.17	0.16	33.34%
YoY %	4.65%	377.78%	0.00%	5.88%	0.00%	6.25%	-	-
Horiz. %	562.50%	537.50%	112.50%	112.50%	106.25%	106.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 1,316,825
RPS	40.61	30.10	42.45	44.75	49.25	47.57	50.67	-3.61%
YoY %	34.92%	-29.09%	-5.14%	-9.14%	3.53%	-6.12%	-	-
Horiz. %	80.15%	59.40%	83.78%	88.32%	97.20%	93.88%	100.00%	-
EPS	4.42	1.96	3.97	4.33	4.65	3.41	4.31	0.42%
YoY %	125.51%	-50.63%	-8.31%	-6.88%	36.36%	-20.88%	-	-
Horiz. %	102.55%	45.48%	92.11%	100.46%	107.89%	79.12%	100.00%	-
DPS	3.48	2.59	5.19	4.15	2.58	2.58	0.77	28.56%
YoY %	34.36%	-50.10%	25.06%	60.85%	0.00%	235.06%	-	-
Horiz. %	451.95%	336.36%	674.03%	538.96%	335.06%	335.06%	100.00%	-
NAPS	0.3531	0.3339	0.3501	0.35	0.3291	0.3289	0.3098	2.20%
YoY %	5.75%	-4.63%	0.03%	6.35%	0.06%	6.17%	-	-
Horiz. %	113.98%	107.78%	113.01%	112.98%	106.23%	106.17%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.12	0.81	1.00	1.40	1.50	1.55	2.25	-
P/RPS	1.08	1.04	4.58	6.08	5.90	6.30	8.60	-29.22%
YoY %	3.85%	-77.29%	-24.67%	3.05%	-6.35%	-26.74%	-	-
Horiz. %	12.56%	12.09%	53.26%	70.70%	68.60%	73.26%	100.00%	-
P/EPS	9.94	16.07	49.02	62.87	62.50	88.07	101.05	-32.04%
YoY %	-38.15%	-67.22%	-22.03%	0.59%	-29.03%	-12.85%	-	-
Horiz. %	9.84%	15.90%	48.51%	62.22%	61.85%	87.15%	100.00%	-
EY	10.06	6.22	2.04	1.59	1.60	1.14	0.99	47.14%
YoY %	61.74%	204.90%	28.30%	-0.62%	40.35%	15.15%	-	-
Horiz. %	1,016.16%	628.28%	206.06%	160.61%	161.62%	115.15%	100.00%	-
DY	7.92	8.23	2.67	1.52	0.89	0.86	0.18	87.83%
YoY %	-3.77%	208.24%	75.66%	70.79%	3.49%	377.78%	-	-
Horiz. %	4,400.00%	4,572.22%	1,483.33%	844.44%	494.44%	477.78%	100.00%	-
P/NAPS	1.24	0.94	5.56	7.78	8.82	9.12	14.06	-33.27%
YoY %	31.91%	-83.09%	-28.53%	-11.79%	-3.29%	-35.14%	-	-
Horiz. %	8.82%	6.69%	39.54%	55.33%	62.73%	64.86%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	26/10/10	27/10/09	28/10/08	30/10/07	30/10/06	25/10/05	26/10/04	-
Price	1.18	0.87	0.73	1.42	1.55	1.30	2.30	-
P/RPS	1.14	1.12	3.35	6.17	6.09	5.29	8.79	-28.84%
YoY %	1.79%	-66.57%	-45.71%	1.31%	15.12%	-39.82%	-	-
Horiz. %	12.97%	12.74%	38.11%	70.19%	69.28%	60.18%	100.00%	-
P/EPS	10.47	17.26	35.78	63.77	64.58	73.86	103.29	-31.70%
YoY %	-39.34%	-51.76%	-43.89%	-1.25%	-12.56%	-28.49%	-	-
Horiz. %	10.14%	16.71%	34.64%	61.74%	62.52%	71.51%	100.00%	-
EY	9.55	5.79	2.79	1.57	1.55	1.35	0.97	46.37%
YoY %	64.94%	107.53%	77.71%	1.29%	14.81%	39.18%	-	-
Horiz. %	984.54%	596.91%	287.63%	161.86%	159.79%	139.18%	100.00%	-
DY	7.51	7.66	3.65	1.50	0.86	1.03	0.17	87.96%
YoY %	-1.96%	109.86%	143.33%	74.42%	-16.50%	505.88%	-	-
Horiz. %	4,417.65%	4,505.88%	2,147.06%	882.35%	505.88%	605.88%	100.00%	-
P/NAPS	1.31	1.01	4.06	7.89	9.12	7.65	14.38	-32.90%
YoY %	29.70%	-75.12%	-48.54%	-13.49%	19.22%	-46.80%	-	-
Horiz. %	9.11%	7.02%	28.23%	54.87%	63.42%	53.20%	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