[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 13.17%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 323,766 304,388 331,306 320,468 307,948 317,860 278,203 10.65%
PBT 30,092 29,412 31,903 30,358 26,400 23,416 26,242 9.56%
Tax -2,554 -2,684 -2,739 -4,104 -3,200 -1,364 -5,611 -40.85%
NP 27,538 26,728 29,164 26,254 23,200 22,052 20,631 21.25%
-
NP to SH 27,538 26,728 29,164 26,254 23,200 22,052 20,631 21.25%
-
Tax Rate 8.49% 9.13% 8.59% 13.52% 12.12% 5.83% 21.38% -
Total Cost 296,228 277,660 302,142 294,213 284,748 295,808 257,572 9.77%
-
Net Worth 196,700 199,746 184,948 179,633 168,313 163,348 156,752 16.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 78,680 14,267 19,650 - - - 22,527 130.37%
Div Payout % 285.71% 53.38% 67.38% - - - 109.19% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 196,700 199,746 184,948 179,633 168,313 163,348 156,752 16.35%
NOSH 1,311,333 118,896 115,592 114,416 113,725 113,436 93,863 481.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.51% 8.78% 8.80% 8.19% 7.53% 6.94% 7.42% -
ROE 14.00% 13.38% 15.77% 14.62% 13.78% 13.50% 13.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 24.69 256.01 286.62 280.09 270.78 280.21 296.39 -80.95%
EPS 2.10 22.48 25.23 22.95 20.40 19.44 18.32 -76.43%
DPS 6.00 12.00 17.00 0.00 0.00 0.00 24.00 -60.34%
NAPS 0.15 1.68 1.60 1.57 1.48 1.44 1.67 -79.97%
Adjusted Per Share Value based on latest NOSH - 115,420
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 47.98 45.11 49.10 47.49 45.64 47.10 41.23 10.64%
EPS 4.08 3.96 4.32 3.89 3.44 3.27 3.06 21.16%
DPS 11.66 2.11 2.91 0.00 0.00 0.00 3.34 130.30%
NAPS 0.2915 0.296 0.2741 0.2662 0.2494 0.2421 0.2323 16.35%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.58 3.50 3.30 2.72 2.50 2.14 2.45 -
P/RPS 10.45 1.37 1.15 0.97 0.92 0.76 0.83 442.03%
P/EPS 122.86 15.57 13.08 11.85 12.25 11.01 11.15 395.89%
EY 0.81 6.42 7.65 8.44 8.16 9.08 8.97 -79.90%
DY 2.33 3.43 5.15 0.00 0.00 0.00 9.80 -61.65%
P/NAPS 17.20 2.08 2.06 1.73 1.69 1.49 1.47 416.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 -
Price 2.17 3.62 3.60 3.30 2.65 2.16 2.20 -
P/RPS 8.79 1.41 1.26 1.18 0.98 0.77 0.74 421.38%
P/EPS 103.33 16.10 14.27 14.38 12.99 11.11 10.01 374.76%
EY 0.97 6.21 7.01 6.95 7.70 9.00 9.99 -78.90%
DY 2.76 3.31 4.72 0.00 0.00 0.00 10.91 -60.03%
P/NAPS 14.47 2.15 2.25 2.10 1.79 1.50 1.32 394.19%

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