[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 69.75%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 161,883 76,097 331,306 240,351 153,974 79,465 278,203 -30.32%
PBT 15,046 7,353 31,903 22,769 13,200 5,854 26,242 -31.00%
Tax -1,277 -671 -2,739 -3,078 -1,600 -341 -5,611 -62.75%
NP 13,769 6,682 29,164 19,691 11,600 5,513 20,631 -23.64%
-
NP to SH 13,769 6,682 29,164 19,691 11,600 5,513 20,631 -23.64%
-
Tax Rate 8.49% 9.13% 8.59% 13.52% 12.12% 5.83% 21.38% -
Total Cost 148,114 69,415 302,142 220,660 142,374 73,952 257,572 -30.87%
-
Net Worth 196,700 199,746 184,948 179,633 168,313 163,348 156,752 16.35%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 39,340 3,566 19,650 - - - 22,527 45.06%
Div Payout % 285.71% 53.38% 67.38% - - - 109.19% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 196,700 199,746 184,948 179,633 168,313 163,348 156,752 16.35%
NOSH 1,311,333 118,896 115,592 114,416 113,725 113,436 93,863 481.00%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.51% 8.78% 8.80% 8.19% 7.53% 6.94% 7.42% -
ROE 7.00% 3.35% 15.77% 10.96% 6.89% 3.38% 13.16% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.34 64.00 286.62 210.07 135.39 70.05 296.39 -88.01%
EPS 1.05 5.62 25.23 17.21 10.20 4.86 18.32 -85.16%
DPS 3.00 3.00 17.00 0.00 0.00 0.00 24.00 -75.03%
NAPS 0.15 1.68 1.60 1.57 1.48 1.44 1.67 -79.97%
Adjusted Per Share Value based on latest NOSH - 115,420
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.99 11.28 49.10 35.62 22.82 11.78 41.23 -30.32%
EPS 2.04 0.99 4.32 2.92 1.72 0.82 3.06 -23.70%
DPS 5.83 0.53 2.91 0.00 0.00 0.00 3.34 45.02%
NAPS 0.2915 0.296 0.2741 0.2662 0.2494 0.2421 0.2323 16.35%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.58 3.50 3.30 2.72 2.50 2.14 2.45 -
P/RPS 20.90 5.47 1.15 1.29 1.85 3.05 0.83 760.79%
P/EPS 245.71 62.28 13.08 15.80 24.51 44.03 11.15 687.49%
EY 0.41 1.61 7.65 6.33 4.08 2.27 8.97 -87.24%
DY 1.16 0.86 5.15 0.00 0.00 0.00 9.80 -75.92%
P/NAPS 17.20 2.08 2.06 1.73 1.69 1.49 1.47 416.16%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 -
Price 2.17 3.62 3.60 3.30 2.65 2.16 2.20 -
P/RPS 17.58 5.66 1.26 1.57 1.96 3.08 0.74 727.99%
P/EPS 206.67 64.41 14.27 19.17 25.98 44.44 10.01 653.98%
EY 0.48 1.55 7.01 5.22 3.85 2.25 9.99 -86.80%
DY 1.38 0.83 4.72 0.00 0.00 0.00 10.91 -74.83%
P/NAPS 14.47 2.15 2.25 2.10 1.79 1.50 1.32 394.19%

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