[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -8.35%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 347,860 342,244 323,766 304,388 331,306 320,468 307,948 8.42%
PBT 34,575 33,069 30,092 29,412 31,903 30,358 26,400 19.60%
Tax -3,985 -3,948 -2,554 -2,684 -2,739 -4,104 -3,200 15.67%
NP 30,590 29,121 27,538 26,728 29,164 26,254 23,200 20.14%
-
NP to SH 30,590 29,121 27,538 26,728 29,164 26,254 23,200 20.14%
-
Tax Rate 11.53% 11.94% 8.49% 9.13% 8.59% 13.52% 12.12% -
Total Cost 317,270 313,122 296,228 277,660 302,142 294,213 284,748 7.44%
-
Net Worth 210,060 209,255 196,700 199,746 184,948 179,633 168,313 15.84%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 17,067 5,231 78,680 14,267 19,650 - - -
Div Payout % 55.79% 17.96% 285.71% 53.38% 67.38% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 210,060 209,255 196,700 199,746 184,948 179,633 168,313 15.84%
NOSH 1,312,875 1,307,844 1,311,333 118,896 115,592 114,416 113,725 407.02%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.79% 8.51% 8.51% 8.78% 8.80% 8.19% 7.53% -
ROE 14.56% 13.92% 14.00% 13.38% 15.77% 14.62% 13.78% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 26.50 26.17 24.69 256.01 286.62 280.09 270.78 -78.61%
EPS 2.33 2.23 2.10 22.48 25.23 22.95 20.40 -76.30%
DPS 1.30 0.40 6.00 12.00 17.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 1.68 1.60 1.57 1.48 -77.15%
Adjusted Per Share Value based on latest NOSH - 118,896
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 51.51 50.67 47.94 45.07 49.05 47.45 45.60 8.42%
EPS 4.53 4.31 4.08 3.96 4.32 3.89 3.44 20.04%
DPS 2.53 0.77 11.65 2.11 2.91 0.00 0.00 -
NAPS 0.311 0.3098 0.2912 0.2958 0.2738 0.266 0.2492 15.83%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.40 2.25 2.58 3.50 3.30 2.72 2.50 -
P/RPS 9.06 8.60 10.45 1.37 1.15 0.97 0.92 356.26%
P/EPS 103.00 101.05 122.86 15.57 13.08 11.85 12.25 310.83%
EY 0.97 0.99 0.81 6.42 7.65 8.44 8.16 -75.66%
DY 0.54 0.18 2.33 3.43 5.15 0.00 0.00 -
P/NAPS 15.00 14.06 17.20 2.08 2.06 1.73 1.69 325.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/10/04 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 -
Price 2.20 2.30 2.17 3.62 3.60 3.30 2.65 -
P/RPS 8.30 8.79 8.79 1.41 1.26 1.18 0.98 312.81%
P/EPS 94.42 103.29 103.33 16.10 14.27 14.38 12.99 272.98%
EY 1.06 0.97 0.97 6.21 7.01 6.95 7.70 -73.17%
DY 0.59 0.17 2.76 3.31 4.72 0.00 0.00 -
P/NAPS 13.75 14.38 14.47 2.15 2.25 2.10 1.79 286.91%

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