[GTRONIC] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.13%
YoY- -26.99%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 82,676 324,148 240,945 154,612 74,234 347,860 256,683 -53.04%
PBT 8,241 28,600 19,456 10,808 6,154 34,575 24,802 -52.05%
Tax -1,171 -4,701 -2,208 -755 -139 -3,985 -2,961 -46.15%
NP 7,070 23,899 17,248 10,053 6,015 30,590 21,841 -52.88%
-
NP to SH 7,070 23,899 17,248 10,053 6,015 30,590 21,841 -52.88%
-
Tax Rate 14.21% 16.44% 11.35% 6.99% 2.26% 11.53% 11.94% -
Total Cost 75,606 300,249 223,697 144,559 68,219 317,270 234,842 -53.05%
-
Net Worth 222,574 209,625 222,133 208,893 209,217 210,060 209,255 4.20%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 22,272 13,066 13,055 - 17,067 3,923 -
Div Payout % - 93.20% 75.76% 129.87% - 55.79% 17.96% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 222,574 209,625 222,133 208,893 209,217 210,060 209,255 4.20%
NOSH 1,309,259 1,310,160 1,306,666 1,305,584 1,307,608 1,312,875 1,307,844 0.07%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.55% 7.37% 7.16% 6.50% 8.10% 8.79% 8.51% -
ROE 3.18% 11.40% 7.76% 4.81% 2.88% 14.56% 10.44% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.31 24.74 18.44 11.84 5.68 26.50 19.63 -53.10%
EPS 0.54 1.82 1.32 0.77 0.46 2.33 1.67 -52.92%
DPS 0.00 1.70 1.00 1.00 0.00 1.30 0.30 -
NAPS 0.17 0.16 0.17 0.16 0.16 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 1,302,580
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.24 47.99 35.68 22.89 10.99 51.51 38.01 -53.05%
EPS 1.05 3.54 2.55 1.49 0.89 4.53 3.23 -52.75%
DPS 0.00 3.30 1.93 1.93 0.00 2.53 0.58 -
NAPS 0.3296 0.3104 0.3289 0.3093 0.3098 0.311 0.3098 4.22%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.55 1.52 1.55 2.05 1.95 2.40 2.25 -
P/RPS 24.55 6.14 8.41 17.31 34.35 9.06 11.46 66.25%
P/EPS 287.04 83.33 117.42 266.23 423.91 103.00 134.73 65.64%
EY 0.35 1.20 0.85 0.38 0.24 0.97 0.74 -39.32%
DY 0.00 1.12 0.65 0.49 0.00 0.54 0.13 -
P/NAPS 9.12 9.50 9.12 12.81 12.19 15.00 14.06 -25.08%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/04/06 23/02/06 25/10/05 26/07/05 26/04/05 23/02/05 26/10/04 -
Price 1.70 1.67 1.30 2.08 2.00 2.20 2.30 -
P/RPS 26.92 6.75 7.05 17.56 35.23 8.30 11.72 74.17%
P/EPS 314.81 91.55 98.48 270.13 434.78 94.42 137.72 73.61%
EY 0.32 1.09 1.02 0.37 0.23 1.06 0.73 -42.32%
DY 0.00 1.02 0.77 0.48 0.00 0.59 0.13 -
P/NAPS 10.00 10.44 7.65 13.00 12.50 13.75 14.38 -21.52%

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