[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 38.56%
YoY- -21.87%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 249,485 164,558 82,676 324,148 240,945 154,612 74,234 124.20%
PBT 27,475 18,059 8,241 28,600 19,456 10,808 6,154 170.88%
Tax -3,941 -3,029 -1,171 -4,701 -2,208 -755 -139 827.92%
NP 23,534 15,030 7,070 23,899 17,248 10,053 6,015 148.09%
-
NP to SH 23,534 15,030 7,070 23,899 17,248 10,053 6,015 148.09%
-
Tax Rate 14.34% 16.77% 14.21% 16.44% 11.35% 6.99% 2.26% -
Total Cost 225,951 149,528 75,606 300,249 223,697 144,559 68,219 122.03%
-
Net Worth 222,265 222,182 222,574 209,625 222,133 208,893 209,217 4.11%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 13,074 13,069 - 22,272 13,066 13,055 - -
Div Payout % 55.56% 86.96% - 93.20% 75.76% 129.87% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 222,265 222,182 222,574 209,625 222,133 208,893 209,217 4.11%
NOSH 1,307,444 1,306,956 1,309,259 1,310,160 1,306,666 1,305,584 1,307,608 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.43% 9.13% 8.55% 7.37% 7.16% 6.50% 8.10% -
ROE 10.59% 6.76% 3.18% 11.40% 7.76% 4.81% 2.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.08 12.59 6.31 24.74 18.44 11.84 5.68 124.12%
EPS 1.80 1.15 0.54 1.82 1.32 0.77 0.46 148.11%
DPS 1.00 1.00 0.00 1.70 1.00 1.00 0.00 -
NAPS 0.17 0.17 0.17 0.16 0.17 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 1,318,363
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.94 24.37 12.24 47.99 35.68 22.89 10.99 124.22%
EPS 3.48 2.23 1.05 3.54 2.55 1.49 0.89 147.98%
DPS 1.94 1.94 0.00 3.30 1.93 1.93 0.00 -
NAPS 0.3291 0.329 0.3296 0.3104 0.3289 0.3093 0.3098 4.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.50 1.60 1.55 1.52 1.55 2.05 1.95 -
P/RPS 7.86 12.71 24.55 6.14 8.41 17.31 34.35 -62.55%
P/EPS 83.33 139.13 287.04 83.33 117.42 266.23 423.91 -66.15%
EY 1.20 0.72 0.35 1.20 0.85 0.38 0.24 192.11%
DY 0.67 0.62 0.00 1.12 0.65 0.49 0.00 -
P/NAPS 8.82 9.41 9.12 9.50 9.12 12.81 12.19 -19.38%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/10/06 25/07/06 25/04/06 23/02/06 25/10/05 26/07/05 26/04/05 -
Price 1.55 1.50 1.70 1.67 1.30 2.08 2.00 -
P/RPS 8.12 11.91 26.92 6.75 7.05 17.56 35.23 -62.37%
P/EPS 86.11 130.43 314.81 91.55 98.48 270.13 434.78 -65.98%
EY 1.16 0.77 0.32 1.09 1.02 0.37 0.23 193.80%
DY 0.65 0.67 0.00 1.02 0.77 0.48 0.00 -
P/NAPS 9.12 8.82 10.00 10.44 7.65 13.00 12.50 -18.94%

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