[GTRONIC] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.38%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 329,116 330,704 324,148 321,260 309,224 296,936 347,860 -3.63%
PBT 36,118 32,964 28,600 25,941 21,616 24,616 34,575 2.96%
Tax -6,058 -4,684 -4,701 -2,944 -1,510 -556 -3,985 32.31%
NP 30,060 28,280 23,899 22,997 20,106 24,060 30,590 -1.16%
-
NP to SH 30,060 28,280 23,899 22,997 20,106 24,060 30,590 -1.16%
-
Tax Rate 16.77% 14.21% 16.44% 11.35% 6.99% 2.26% 11.53% -
Total Cost 299,056 302,424 300,249 298,262 289,118 272,876 317,270 -3.87%
-
Net Worth 222,182 222,574 209,625 222,133 208,893 209,217 210,060 3.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 26,139 - 22,272 17,422 26,111 - 17,067 32.97%
Div Payout % 86.96% - 93.20% 75.76% 129.87% - 55.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 222,182 222,574 209,625 222,133 208,893 209,217 210,060 3.82%
NOSH 1,306,956 1,309,259 1,310,160 1,306,666 1,305,584 1,307,608 1,312,875 -0.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.13% 8.55% 7.37% 7.16% 6.50% 8.10% 8.79% -
ROE 13.53% 12.71% 11.40% 10.35% 9.63% 11.50% 14.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 25.18 25.26 24.74 24.59 23.68 22.71 26.50 -3.35%
EPS 2.30 2.16 1.82 1.76 1.54 1.84 2.33 -0.86%
DPS 2.00 0.00 1.70 1.33 2.00 0.00 1.30 33.37%
NAPS 0.17 0.17 0.16 0.17 0.16 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 1,308,363
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.73 48.97 47.99 47.57 45.79 43.97 51.51 -3.64%
EPS 4.45 4.19 3.54 3.41 2.98 3.56 4.53 -1.18%
DPS 3.87 0.00 3.30 2.58 3.87 0.00 2.53 32.86%
NAPS 0.329 0.3296 0.3104 0.3289 0.3093 0.3098 0.311 3.83%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.55 1.52 1.55 2.05 1.95 2.40 -
P/RPS 6.35 6.14 6.14 6.30 8.66 8.59 9.06 -21.14%
P/EPS 69.57 71.76 83.33 88.07 133.12 105.98 103.00 -23.07%
EY 1.44 1.39 1.20 1.14 0.75 0.94 0.97 30.22%
DY 1.25 0.00 1.12 0.86 0.98 0.00 0.54 75.25%
P/NAPS 9.41 9.12 9.50 9.12 12.81 12.19 15.00 -26.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/07/06 25/04/06 23/02/06 25/10/05 26/07/05 26/04/05 23/02/05 -
Price 1.50 1.70 1.67 1.30 2.08 2.00 2.20 -
P/RPS 5.96 6.73 6.75 5.29 8.78 8.81 8.30 -19.86%
P/EPS 65.22 78.70 91.55 73.86 135.06 108.70 94.42 -21.91%
EY 1.53 1.27 1.09 1.35 0.74 0.92 1.06 27.80%
DY 1.33 0.00 1.02 1.03 0.96 0.00 0.59 72.17%
P/NAPS 8.82 10.00 10.44 7.65 13.00 12.50 13.75 -25.68%

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