[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 18.79%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 240,351 153,974 79,465 278,203 197,164 122,953 56,450 162.46%
PBT 22,769 13,200 5,854 26,242 21,267 11,843 4,672 187.17%
Tax -3,078 -1,600 -341 -5,611 -3,899 -1,604 -481 244.29%
NP 19,691 11,600 5,513 20,631 17,368 10,239 4,191 180.25%
-
NP to SH 19,691 11,600 5,513 20,631 17,368 10,239 4,191 180.25%
-
Tax Rate 13.52% 12.12% 5.83% 21.38% 18.33% 13.54% 10.30% -
Total Cost 220,660 142,374 73,952 257,572 179,796 112,714 52,259 161.01%
-
Net Worth 179,633 168,313 163,348 156,752 152,039 144,014 148,026 13.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 22,527 11,659 11,614 - -
Div Payout % - - - 109.19% 67.13% 113.43% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 179,633 168,313 163,348 156,752 152,039 144,014 148,026 13.75%
NOSH 114,416 113,725 113,436 93,863 93,276 92,912 92,516 15.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.19% 7.53% 6.94% 7.42% 8.81% 8.33% 7.42% -
ROE 10.96% 6.89% 3.38% 13.16% 11.42% 7.11% 2.83% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 210.07 135.39 70.05 296.39 211.38 132.33 61.02 127.82%
EPS 17.21 10.20 4.86 18.32 18.62 11.02 4.53 143.27%
DPS 0.00 0.00 0.00 24.00 12.50 12.50 0.00 -
NAPS 1.57 1.48 1.44 1.67 1.63 1.55 1.60 -1.25%
Adjusted Per Share Value based on latest NOSH - 93,742
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 35.62 22.82 11.78 41.23 29.22 18.22 8.37 162.37%
EPS 2.92 1.72 0.82 3.06 2.57 1.52 0.62 180.70%
DPS 0.00 0.00 0.00 3.34 1.73 1.72 0.00 -
NAPS 0.2662 0.2494 0.2421 0.2323 0.2253 0.2134 0.2194 13.74%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.72 2.50 2.14 2.45 2.39 2.60 3.30 -
P/RPS 1.29 1.85 3.05 0.83 1.13 1.96 5.41 -61.51%
P/EPS 15.80 24.51 44.03 11.15 12.84 23.59 72.85 -63.86%
EY 6.33 4.08 2.27 8.97 7.79 4.24 1.37 177.15%
DY 0.00 0.00 0.00 9.80 5.23 4.81 0.00 -
P/NAPS 1.73 1.69 1.49 1.47 1.47 1.68 2.06 -10.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 31/10/03 31/07/03 30/04/03 25/02/03 29/10/02 30/07/02 23/04/02 -
Price 3.30 2.65 2.16 2.20 2.45 2.65 3.22 -
P/RPS 1.57 1.96 3.08 0.74 1.16 2.00 5.28 -55.41%
P/EPS 19.17 25.98 44.44 10.01 13.16 24.05 71.08 -58.22%
EY 5.22 3.85 2.25 9.99 7.60 4.16 1.41 139.12%
DY 0.00 0.00 0.00 10.91 5.10 4.72 0.00 -
P/NAPS 2.10 1.79 1.50 1.32 1.50 1.71 2.01 2.96%

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