[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 71.57%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 164,558 82,676 324,148 240,945 154,612 74,234 347,860 -39.37%
PBT 18,059 8,241 28,600 19,456 10,808 6,154 34,575 -35.22%
Tax -3,029 -1,171 -4,701 -2,208 -755 -139 -3,985 -16.75%
NP 15,030 7,070 23,899 17,248 10,053 6,015 30,590 -37.81%
-
NP to SH 15,030 7,070 23,899 17,248 10,053 6,015 30,590 -37.81%
-
Tax Rate 16.77% 14.21% 16.44% 11.35% 6.99% 2.26% 11.53% -
Total Cost 149,528 75,606 300,249 223,697 144,559 68,219 317,270 -39.52%
-
Net Worth 222,182 222,574 209,625 222,133 208,893 209,217 210,060 3.82%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 13,069 - 22,272 13,066 13,055 - 17,067 -16.34%
Div Payout % 86.96% - 93.20% 75.76% 129.87% - 55.79% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 222,182 222,574 209,625 222,133 208,893 209,217 210,060 3.82%
NOSH 1,306,956 1,309,259 1,310,160 1,306,666 1,305,584 1,307,608 1,312,875 -0.30%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.13% 8.55% 7.37% 7.16% 6.50% 8.10% 8.79% -
ROE 6.76% 3.18% 11.40% 7.76% 4.81% 2.88% 14.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.59 6.31 24.74 18.44 11.84 5.68 26.50 -39.19%
EPS 1.15 0.54 1.82 1.32 0.77 0.46 2.33 -37.62%
DPS 1.00 0.00 1.70 1.00 1.00 0.00 1.30 -16.08%
NAPS 0.17 0.17 0.16 0.17 0.16 0.16 0.16 4.13%
Adjusted Per Share Value based on latest NOSH - 1,308,363
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 24.39 12.25 48.04 35.71 22.91 11.00 51.55 -39.36%
EPS 2.23 1.05 3.54 2.56 1.49 0.89 4.53 -37.73%
DPS 1.94 0.00 3.30 1.94 1.93 0.00 2.53 -16.26%
NAPS 0.3293 0.3298 0.3106 0.3292 0.3096 0.31 0.3113 3.82%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.60 1.55 1.52 1.55 2.05 1.95 2.40 -
P/RPS 12.71 24.55 6.14 8.41 17.31 34.35 9.06 25.39%
P/EPS 139.13 287.04 83.33 117.42 266.23 423.91 103.00 22.26%
EY 0.72 0.35 1.20 0.85 0.38 0.24 0.97 -18.06%
DY 0.62 0.00 1.12 0.65 0.49 0.00 0.54 9.67%
P/NAPS 9.41 9.12 9.50 9.12 12.81 12.19 15.00 -26.78%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/07/06 25/04/06 23/02/06 25/10/05 26/07/05 26/04/05 23/02/05 -
Price 1.50 1.70 1.67 1.30 2.08 2.00 2.20 -
P/RPS 11.91 26.92 6.75 7.05 17.56 35.23 8.30 27.30%
P/EPS 130.43 314.81 91.55 98.48 270.13 434.78 94.42 24.10%
EY 0.77 0.32 1.09 1.02 0.37 0.23 1.06 -19.23%
DY 0.67 0.00 1.02 0.77 0.48 0.00 0.59 8.87%
P/NAPS 8.82 10.00 10.44 7.65 13.00 12.50 13.75 -25.68%

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