[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock

[GTRONIC] GLOBETRONICS TECHNOLOGY BHD

Announcement Date

29-Apr-2008

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Mar-2008 [#1]

Profit Trend

QoQ- -5.23%

YoY- 7.61%

Quarter Report

GTRONIC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	268,340	240,812	152,284	293,132	268,828	330,704	296,936	-1.67%
YoY %	11.43%	58.13%	-48.05%	9.04%	-18.71%	11.37%	-	-
Horiz. %	90.37%	81.10%	51.29%	98.72%	90.53%	111.37%	100.00%	-
PBT	29,916	28,020	7,424	35,752	40,532	32,964	24,616	3.30%
YoY %	6.77%	277.42%	-79.23%	-11.79%	22.96%	33.91%	-	-
Horiz. %	121.53%	113.83%	30.16%	145.24%	164.66%	133.91%	100.00%	-
Tax	-4,216	-3,420	-6,608	-7,200	-14,000	-4,684	-556	40.14%
YoY %	-23.27%	48.24%	8.22%	48.57%	-198.89%	-742.45%	-	-
Horiz. %	758.27%	615.11%	1,188.49%	1,294.96%	2,517.99%	842.45%	100.00%	-
NP	25,700	24,600	816	28,552	26,532	28,280	24,060	1.10%
YoY %	4.47%	2,914.71%	-97.14%	7.61%	-6.18%	17.54%	-	-
Horiz. %	106.82%	102.24%	3.39%	118.67%	110.27%	117.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,700	24,600	816	28,552	26,532	28,280	24,060	1.10%
YoY %	4.47%	2,914.71%	-97.14%	7.61%	-6.18%	17.54%	-	-
Horiz. %	106.82%	102.24%	3.39%	118.67%	110.27%	117.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	12.21%	89.01%	20.14%	34.54%	14.21%	2.26%	-
YoY %	15.40%	-86.28%	341.96%	-41.69%	143.07%	528.76%	-	-
Horiz. %	623.45%	540.27%	3,938.50%	891.15%	1,528.32%	628.76%	100.00%	-
Total Cost	242,640	216,212	151,468	264,580	242,296	302,424	272,876	-1.93%
YoY %	12.22%	42.74%	-42.75%	9.20%	-19.88%	10.83%	-	-
Horiz. %	88.92%	79.23%	55.51%	96.96%	88.79%	110.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	246,911	226,995	214,199	224,714	221,100	222,574	209,217	2.79%
YoY %	8.77%	5.97%	-4.68%	1.63%	-0.66%	6.38%	-	-
Horiz. %	118.02%	108.50%	102.38%	107.41%	105.68%	106.38%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	21,239	31,673	20,400	21,149	-	-	-	-
YoY %	-32.94%	55.26%	-3.54%	0.00%	-	-	-	-
Horiz. %	100.43%	149.76%	96.46%	100.00%	-	-	-	-
Div Payout %	82.64%	128.76%	2,500.00%	74.07%	-	-	-	-
YoY %	-35.82%	-94.85%	3,275.19%	0.00%	-	-	-	-
Horiz. %	111.57%	173.84%	3,375.19%	100.00%	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	246,911	226,995	214,199	224,714	221,100	222,574	209,217	2.79%
YoY %	8.77%	5.97%	-4.68%	1.63%	-0.66%	6.38%	-	-
Horiz. %	118.02%	108.50%	102.38%	107.41%	105.68%	106.38%	100.00%	-
NOSH	265,495	263,948	255,000	1,321,851	1,300,588	1,309,259	1,307,608	-23.32%
YoY %	0.59%	3.51%	-80.71%	1.63%	-0.66%	0.13%	-	-
Horiz. %	20.30%	20.19%	19.50%	101.09%	99.46%	100.13%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	9.58%	10.22%	0.54%	9.74%	9.87%	8.55%	8.10%	-
YoY %	-6.26%	1,792.59%	-94.46%	-1.32%	15.44%	5.56%	-	-
Horiz. %	118.27%	126.17%	6.67%	120.25%	121.85%	105.56%	100.00%	-
ROE	10.41%	10.84%	0.38%	12.71%	12.00%	12.71%	11.50%	-
YoY %	-3.97%	2,752.63%	-97.01%	5.92%	-5.59%	10.52%	-	-
Horiz. %	90.52%	94.26%	3.30%	110.52%	104.35%	110.52%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	101.07	91.23	59.72	22.18	20.67	25.26	22.71	28.23%
YoY %	10.79%	52.76%	169.25%	7.31%	-18.17%	11.23%	-	-
Horiz. %	445.05%	401.72%	262.97%	97.67%	91.02%	111.23%	100.00%	-
EPS	9.68	9.32	0.32	2.16	2.04	2.16	1.84	31.86%
YoY %	3.86%	2,812.50%	-85.19%	5.88%	-5.56%	17.39%	-	-
Horiz. %	526.09%	506.52%	17.39%	117.39%	110.87%	117.39%	100.00%	-
DPS	8.00	12.00	8.00	1.60	0.00	0.00	0.00	-
YoY %	-33.33%	50.00%	400.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	500.00%	750.00%	500.00%	100.00%	-	-	-	-
NAPS	0.93	0.86	0.84	0.17	0.17	0.17	0.16	34.07%
YoY %	8.14%	2.38%	394.12%	0.00%	0.00%	6.25%	-	-
Horiz. %	581.25%	537.50%	525.00%	106.25%	106.25%	106.25%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,321,851
RPS	39.73	35.66	22.55	43.40	39.80	48.97	43.97	-1.67%
YoY %	11.41%	58.14%	-48.04%	9.05%	-18.73%	11.37%	-	-
Horiz. %	90.36%	81.10%	51.28%	98.70%	90.52%	111.37%	100.00%	-
EPS	3.81	3.64	0.12	4.23	3.93	4.19	3.56	1.13%
YoY %	4.67%	2,933.33%	-97.16%	7.63%	-6.21%	17.70%	-	-
Horiz. %	107.02%	102.25%	3.37%	118.82%	110.39%	117.70%	100.00%	-
DPS	3.14	4.69	3.02	3.13	0.00	0.00	0.00	-
YoY %	-33.05%	55.30%	-3.51%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.32%	149.84%	96.49%	100.00%	-	-	-	-
NAPS	0.3656	0.3361	0.3172	0.3327	0.3274	0.3296	0.3098	2.79%
YoY %	8.78%	5.96%	-4.66%	1.62%	-0.67%	6.39%	-	-
Horiz. %	118.01%	108.49%	102.39%	107.39%	105.68%	106.39%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	1.09	1.39	0.49	1.05	1.62	1.55	1.95	-
P/RPS	1.08	1.52	0.82	4.73	7.84	6.14	8.59	-29.20%
YoY %	-28.95%	85.37%	-82.66%	-39.67%	27.69%	-28.52%	-	-
Horiz. %	12.57%	17.69%	9.55%	55.06%	91.27%	71.48%	100.00%	-
P/EPS	11.26	14.91	153.13	48.61	79.41	71.76	105.98	-31.16%
YoY %	-24.48%	-90.26%	215.02%	-38.79%	10.66%	-32.29%	-	-
Horiz. %	10.62%	14.07%	144.49%	45.87%	74.93%	67.71%	100.00%	-
EY	8.88	6.71	0.65	2.06	1.26	1.39	0.94	45.36%
YoY %	32.34%	932.31%	-68.45%	63.49%	-9.35%	47.87%	-	-
Horiz. %	944.68%	713.83%	69.15%	219.15%	134.04%	147.87%	100.00%	-
DY	7.34	8.63	16.33	1.52	0.00	0.00	0.00	-
YoY %	-14.95%	-47.15%	974.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	482.89%	567.76%	1,074.34%	100.00%	-	-	-	-
P/NAPS	1.17	1.62	0.58	6.18	9.53	9.12	12.19	-32.32%
YoY %	-27.78%	179.31%	-90.61%	-35.15%	4.50%	-25.18%	-	-
Horiz. %	9.60%	13.29%	4.76%	50.70%	78.18%	74.82%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/04/11	27/04/10	28/04/09	29/04/08	24/04/07	25/04/06	26/04/05	-
Price	1.14	1.65	0.68	1.12	1.62	1.70	2.00	-
P/RPS	1.13	1.81	1.14	5.05	7.84	6.73	8.81	-28.97%
YoY %	-37.57%	58.77%	-77.43%	-35.59%	16.49%	-23.61%	-	-
Horiz. %	12.83%	20.54%	12.94%	57.32%	88.99%	76.39%	100.00%	-
P/EPS	11.78	17.70	212.50	51.85	79.41	78.70	108.70	-30.94%
YoY %	-33.45%	-91.67%	309.84%	-34.71%	0.90%	-27.60%	-	-
Horiz. %	10.84%	16.28%	195.49%	47.70%	73.05%	72.40%	100.00%	-
EY	8.49	5.65	0.47	1.93	1.26	1.27	0.92	44.80%
YoY %	50.27%	1,102.13%	-75.65%	53.17%	-0.79%	38.04%	-	-
Horiz. %	922.83%	614.13%	51.09%	209.78%	136.96%	138.04%	100.00%	-
DY	7.02	7.27	11.76	1.43	0.00	0.00	0.00	-
YoY %	-3.44%	-38.18%	722.38%	0.00%	0.00%	0.00%	-	-
Horiz. %	490.91%	508.39%	822.38%	100.00%	-	-	-	-
P/NAPS	1.23	1.92	0.81	6.59	9.53	10.00	12.50	-32.04%
YoY %	-35.94%	137.04%	-87.71%	-30.85%	-4.70%	-20.00%	-	-
Horiz. %	9.84%	15.36%	6.48%	52.72%	76.24%	80.00%	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