[GTRONIC] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.21%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 304,388 331,306 320,468 307,948 317,860 278,203 262,885 10.25%
PBT 29,412 31,903 30,358 26,400 23,416 26,242 28,356 2.46%
Tax -2,684 -2,739 -4,104 -3,200 -1,364 -5,611 -5,198 -35.61%
NP 26,728 29,164 26,254 23,200 22,052 20,631 23,157 10.02%
-
NP to SH 26,728 29,164 26,254 23,200 22,052 20,631 23,157 10.02%
-
Tax Rate 9.13% 8.59% 13.52% 12.12% 5.83% 21.38% 18.33% -
Total Cost 277,660 302,142 294,213 284,748 295,808 257,572 239,728 10.27%
-
Net Worth 199,746 184,948 179,633 168,313 163,348 156,752 152,039 19.93%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 14,267 19,650 - - - 22,527 15,546 -5.55%
Div Payout % 53.38% 67.38% - - - 109.19% 67.13% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 199,746 184,948 179,633 168,313 163,348 156,752 152,039 19.93%
NOSH 118,896 115,592 114,416 113,725 113,436 93,863 93,276 17.54%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.78% 8.80% 8.19% 7.53% 6.94% 7.42% 8.81% -
ROE 13.38% 15.77% 14.62% 13.78% 13.50% 13.16% 15.23% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 256.01 286.62 280.09 270.78 280.21 296.39 281.84 -6.20%
EPS 22.48 25.23 22.95 20.40 19.44 18.32 24.83 -6.40%
DPS 12.00 17.00 0.00 0.00 0.00 24.00 16.67 -19.66%
NAPS 1.68 1.60 1.57 1.48 1.44 1.67 1.63 2.03%
Adjusted Per Share Value based on latest NOSH - 113,775
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 45.11 49.10 47.49 45.64 47.10 41.23 38.96 10.25%
EPS 3.96 4.32 3.89 3.44 3.27 3.06 3.43 10.04%
DPS 2.11 2.91 0.00 0.00 0.00 3.34 2.30 -5.58%
NAPS 0.296 0.2741 0.2662 0.2494 0.2421 0.2323 0.2253 19.93%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.50 3.30 2.72 2.50 2.14 2.45 2.39 -
P/RPS 1.37 1.15 0.97 0.92 0.76 0.83 0.85 37.42%
P/EPS 15.57 13.08 11.85 12.25 11.01 11.15 9.63 37.71%
EY 6.42 7.65 8.44 8.16 9.08 8.97 10.39 -27.43%
DY 3.43 5.15 0.00 0.00 0.00 9.80 6.97 -37.64%
P/NAPS 2.08 2.06 1.73 1.69 1.49 1.47 1.47 26.01%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/04/04 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 29/10/02 -
Price 3.62 3.60 3.30 2.65 2.16 2.20 2.45 -
P/RPS 1.41 1.26 1.18 0.98 0.77 0.74 0.87 37.93%
P/EPS 16.10 14.27 14.38 12.99 11.11 10.01 9.87 38.52%
EY 6.21 7.01 6.95 7.70 9.00 9.99 10.13 -27.81%
DY 3.31 4.72 0.00 0.00 0.00 10.91 6.80 -38.09%
P/NAPS 2.15 2.25 2.10 1.79 1.50 1.32 1.50 27.09%

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