[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -6.87%
YoY- -44.44%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 262,885 245,906 225,800 207,454 205,958 201,100 192,304 23.15%
PBT 28,356 23,686 18,688 22,460 25,305 32,398 31,188 -6.14%
Tax -5,198 -3,208 -1,924 -1,994 -3,330 -3,640 -3,604 27.62%
NP 23,157 20,478 16,764 20,466 21,974 28,758 27,584 -10.99%
-
NP to SH 23,157 20,478 16,764 20,466 21,974 28,758 27,584 -10.99%
-
Tax Rate 18.33% 13.54% 10.30% 8.88% 13.16% 11.24% 11.56% -
Total Cost 239,728 225,428 209,036 186,988 183,984 172,342 164,720 28.39%
-
Net Worth 152,039 144,014 148,026 143,280 142,179 139,810 131,976 9.88%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 15,546 23,228 - 5,546 - - - -
Div Payout % 67.13% 113.43% - 27.10% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 152,039 144,014 148,026 143,280 142,179 139,810 131,976 9.88%
NOSH 93,276 92,912 92,516 92,439 92,330 61,501 61,461 32.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.81% 8.33% 7.42% 9.87% 10.67% 14.30% 14.34% -
ROE 15.23% 14.22% 11.33% 14.28% 15.46% 20.57% 20.90% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 281.84 264.66 244.06 224.42 223.07 326.99 312.88 -6.72%
EPS 24.83 22.04 18.12 22.14 23.80 46.76 44.88 -32.58%
DPS 16.67 25.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.63 1.55 1.60 1.55 1.5399 2.2733 2.1473 -16.77%
Adjusted Per Share Value based on latest NOSH - 92,459
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 38.96 36.44 33.46 30.74 30.52 29.80 28.50 23.14%
EPS 3.43 3.03 2.48 3.03 3.26 4.26 4.09 -11.06%
DPS 2.30 3.44 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.2253 0.2134 0.2194 0.2123 0.2107 0.2072 0.1956 9.87%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.39 2.60 3.30 2.50 1.95 1.80 2.55 -
P/RPS 0.85 0.98 1.35 1.11 0.87 0.55 0.81 3.26%
P/EPS 9.63 11.80 18.21 11.29 8.19 3.85 5.68 42.13%
EY 10.39 8.48 5.49 8.86 12.21 25.98 17.60 -29.60%
DY 6.97 9.62 0.00 2.40 0.00 0.00 0.00 -
P/NAPS 1.47 1.68 2.06 1.61 1.27 0.79 1.19 15.11%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/10/02 30/07/02 23/04/02 25/02/02 29/10/01 25/07/01 25/04/01 -
Price 2.45 2.65 3.22 2.75 1.75 1.84 2.30 -
P/RPS 0.87 1.00 1.32 1.23 0.78 0.56 0.74 11.38%
P/EPS 9.87 12.02 17.77 12.42 7.35 3.93 5.12 54.83%
EY 10.13 8.32 5.63 8.05 13.60 25.41 19.51 -35.37%
DY 6.80 9.43 0.00 2.18 0.00 0.00 0.00 -
P/NAPS 1.50 1.71 2.01 1.77 1.14 0.81 1.07 25.23%

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