[GTRONIC] YoY Cumulative 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- 60.84%
YoY- -6.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 205,700 152,452 215,003 226,652 249,485 240,945 256,683 -3.62%
PBT 26,107 14,153 25,904 30,641 27,475 19,456 24,802 0.85%
Tax -3,716 -4,242 -5,804 -8,709 -3,941 -2,208 -2,961 3.85%
NP 22,391 9,911 20,100 21,932 23,534 17,248 21,841 0.41%
-
NP to SH 22,391 9,911 20,100 21,932 23,534 17,248 21,841 0.41%
-
Tax Rate 14.23% 29.97% 22.41% 28.42% 14.34% 11.35% 11.94% -
Total Cost 183,309 142,541 194,903 204,720 225,951 223,697 234,842 -4.04%
-
Net Worth 238,484 225,488 236,470 236,392 222,265 222,133 209,255 2.20%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 17,621 13,109 26,274 21,012 13,074 13,066 3,923 28.43%
Div Payout % 78.70% 132.28% 130.72% 95.81% 55.56% 75.76% 17.96% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 238,484 225,488 236,470 236,392 222,265 222,133 209,255 2.20%
NOSH 264,982 262,195 1,313,725 1,313,293 1,307,444 1,306,666 1,307,844 -23.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 10.89% 6.50% 9.35% 9.68% 9.43% 7.16% 8.51% -
ROE 9.39% 4.40% 8.50% 9.28% 10.59% 7.76% 10.44% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 77.63 58.14 16.37 17.26 19.08 18.44 19.63 25.73%
EPS 8.45 3.78 1.53 1.67 1.80 1.32 1.67 31.00%
DPS 6.65 5.00 2.00 1.60 1.00 1.00 0.30 67.56%
NAPS 0.90 0.86 0.18 0.18 0.17 0.17 0.16 33.34%
Adjusted Per Share Value based on latest NOSH - 1,316,825
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 30.46 22.57 31.83 33.56 36.94 35.68 38.01 -3.62%
EPS 3.32 1.47 2.98 3.25 3.48 2.55 3.23 0.45%
DPS 2.61 1.94 3.89 3.11 1.94 1.93 0.58 28.47%
NAPS 0.3531 0.3339 0.3501 0.35 0.3291 0.3289 0.3098 2.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 1.44 1.39 6.11 8.11 7.86 8.41 11.46 -29.21%
P/EPS 13.25 21.43 65.36 83.83 83.33 117.42 134.73 -32.04%
EY 7.54 4.67 1.53 1.19 1.20 0.85 0.74 47.21%
DY 5.94 6.17 2.00 1.14 0.67 0.65 0.13 89.02%
P/NAPS 1.24 0.94 5.56 7.78 8.82 9.12 14.06 -33.27%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
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 1.52 1.50 4.46 8.23 8.12 7.05 11.72 -28.84%
P/EPS 13.96 23.02 47.71 85.03 86.11 98.48 137.72 -31.70%
EY 7.16 4.34 2.10 1.18 1.16 1.02 0.73 46.28%
DY 5.64 5.75 2.74 1.13 0.65 0.77 0.13 87.39%
P/NAPS 1.31 1.01 4.06 7.89 9.12 7.65 14.38 -32.90%

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