[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -79.52%
YoY- -39.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 278,203 197,164 122,953 56,450 207,454 154,469 100,550 96.71%
PBT 26,242 21,267 11,843 4,672 22,460 18,979 16,199 37.81%
Tax -5,611 -3,899 -1,604 -481 -1,994 -2,498 -1,820 111.39%
NP 20,631 17,368 10,239 4,191 20,466 16,481 14,379 27.12%
-
NP to SH 20,631 17,368 10,239 4,191 20,466 16,481 14,379 27.12%
-
Tax Rate 21.38% 18.33% 13.54% 10.30% 8.88% 13.16% 11.24% -
Total Cost 257,572 179,796 112,714 52,259 186,988 137,988 86,171 107.08%
-
Net Worth 156,752 152,039 144,014 148,026 143,280 142,179 139,810 7.90%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 22,527 11,659 11,614 - 5,546 - - -
Div Payout % 109.19% 67.13% 113.43% - 27.10% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 156,752 152,039 144,014 148,026 143,280 142,179 139,810 7.90%
NOSH 93,863 93,276 92,912 92,516 92,439 92,330 61,501 32.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.42% 8.81% 8.33% 7.42% 9.87% 10.67% 14.30% -
ROE 13.16% 11.42% 7.11% 2.83% 14.28% 11.59% 10.28% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 296.39 211.38 132.33 61.02 224.42 167.30 163.49 48.51%
EPS 18.32 18.62 11.02 4.53 22.14 17.85 23.38 -14.96%
DPS 24.00 12.50 12.50 0.00 6.00 0.00 0.00 -
NAPS 1.67 1.63 1.55 1.60 1.55 1.5399 2.2733 -18.53%
Adjusted Per Share Value based on latest NOSH - 92,516
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.20 29.20 18.21 8.36 30.72 22.88 14.89 96.72%
EPS 3.06 2.57 1.52 0.62 3.03 2.44 2.13 27.23%
DPS 3.34 1.73 1.72 0.00 0.82 0.00 0.00 -
NAPS 0.2321 0.2252 0.2133 0.2192 0.2122 0.2106 0.2071 7.87%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.45 2.39 2.60 3.30 2.50 1.95 1.80 -
P/RPS 0.83 1.13 1.96 5.41 1.11 1.17 1.10 -17.07%
P/EPS 11.15 12.84 23.59 72.85 11.29 10.92 7.70 27.90%
EY 8.97 7.79 4.24 1.37 8.86 9.15 12.99 -21.82%
DY 9.80 5.23 4.81 0.00 2.40 0.00 0.00 -
P/NAPS 1.47 1.47 1.68 2.06 1.61 1.27 0.79 51.11%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 29/10/02 30/07/02 23/04/02 25/02/02 29/10/01 25/07/01 -
Price 2.20 2.45 2.65 3.22 2.75 1.75 1.84 -
P/RPS 0.74 1.16 2.00 5.28 1.23 1.05 1.13 -24.53%
P/EPS 10.01 13.16 24.05 71.08 12.42 9.80 7.87 17.34%
EY 9.99 7.60 4.16 1.41 8.05 10.20 12.71 -14.79%
DY 10.91 5.10 4.72 0.00 2.18 0.00 0.00 -
P/NAPS 1.32 1.50 1.71 2.01 1.77 1.14 0.81 38.35%

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