[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 3.92%
YoY- -21.87%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 332,646 329,116 330,704 324,148 321,260 309,224 296,936 7.85%
PBT 36,633 36,118 32,964 28,600 25,941 21,616 24,616 30.31%
Tax -5,254 -6,058 -4,684 -4,701 -2,944 -1,510 -556 346.35%
NP 31,378 30,060 28,280 23,899 22,997 20,106 24,060 19.34%
-
NP to SH 31,378 30,060 28,280 23,899 22,997 20,106 24,060 19.34%
-
Tax Rate 14.34% 16.77% 14.21% 16.44% 11.35% 6.99% 2.26% -
Total Cost 301,268 299,056 302,424 300,249 298,262 289,118 272,876 6.81%
-
Net Worth 222,265 222,182 222,574 209,625 222,133 208,893 209,217 4.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 17,432 26,139 - 22,272 17,422 26,111 - -
Div Payout % 55.56% 86.96% - 93.20% 75.76% 129.87% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 222,265 222,182 222,574 209,625 222,133 208,893 209,217 4.11%
NOSH 1,307,444 1,306,956 1,309,259 1,310,160 1,306,666 1,305,584 1,307,608 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.43% 9.13% 8.55% 7.37% 7.16% 6.50% 8.10% -
ROE 14.12% 13.53% 12.71% 11.40% 10.35% 9.63% 11.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.44 25.18 25.26 24.74 24.59 23.68 22.71 7.85%
EPS 2.40 2.30 2.16 1.82 1.76 1.54 1.84 19.35%
DPS 1.33 2.00 0.00 1.70 1.33 2.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.17 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 1,318,363
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.25 48.73 48.97 47.99 47.57 45.78 43.97 7.84%
EPS 4.65 4.45 4.19 3.54 3.41 2.98 3.56 19.47%
DPS 2.58 3.87 0.00 3.30 2.58 3.87 0.00 -
NAPS 0.3291 0.329 0.3296 0.3104 0.3289 0.3093 0.3098 4.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.50 1.60 1.55 1.52 1.55 2.05 1.95 -
P/RPS 5.90 6.35 6.14 6.14 6.30 8.66 8.59 -22.13%
P/EPS 62.50 69.57 71.76 83.33 88.07 133.12 105.98 -29.65%
EY 1.60 1.44 1.39 1.20 1.14 0.75 0.94 42.51%
DY 0.89 1.25 0.00 1.12 0.86 0.98 0.00 -
P/NAPS 8.82 9.41 9.12 9.50 9.12 12.81 12.19 -19.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 25/07/06 25/04/06 23/02/06 25/10/05 26/07/05 26/04/05 -
Price 1.55 1.50 1.70 1.67 1.30 2.08 2.00 -
P/RPS 6.09 5.96 6.73 6.75 5.29 8.78 8.81 -21.80%
P/EPS 64.58 65.22 78.70 91.55 73.86 135.06 108.70 -29.30%
EY 1.55 1.53 1.27 1.09 1.35 0.74 0.92 41.54%
DY 0.86 1.33 0.00 1.02 1.03 0.96 0.00 -
P/NAPS 9.12 8.82 10.00 10.44 7.65 13.00 12.50 -18.94%

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