[GTRONIC] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.9%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 80,378 74,234 91,177 94,799 85,786 76,097 90,954 -7.91%
PBT 4,654 6,154 9,773 9,756 7,693 7,353 9,133 -36.22%
Tax -616 -139 -1,024 -1,684 -606 -671 339 -
NP 4,038 6,015 8,749 8,072 7,087 6,682 9,472 -43.38%
-
NP to SH 4,038 6,015 8,749 8,072 7,087 6,682 9,472 -43.38%
-
Tax Rate 13.24% 2.26% 10.48% 17.26% 7.88% 9.13% -3.71% -
Total Cost 76,340 68,219 82,428 86,727 78,699 69,415 81,482 -4.25%
-
Net Worth 208,412 209,217 208,931 208,309 196,861 199,746 185,045 8.25%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 13,025 - 13,058 - - 3,566 3,469 141.76%
Div Payout % 322.58% - 149.25% - - 53.38% 36.63% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 208,412 209,217 208,931 208,309 196,861 199,746 185,045 8.25%
NOSH 1,302,580 1,307,608 1,305,820 1,301,935 1,312,407 118,896 115,653 403.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.02% 8.10% 9.60% 8.51% 8.26% 8.78% 10.41% -
ROE 1.94% 2.88% 4.19% 3.88% 3.60% 3.35% 5.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.17 5.68 6.98 7.28 6.54 64.00 78.64 -81.70%
EPS 0.31 0.46 0.67 0.62 0.54 5.62 8.19 -88.74%
DPS 1.00 0.00 1.00 0.00 0.00 3.00 3.00 -51.95%
NAPS 0.16 0.16 0.16 0.16 0.15 1.68 1.60 -78.48%
Adjusted Per Share Value based on latest NOSH - 1,301,935
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.90 10.99 13.50 14.04 12.70 11.27 13.47 -7.93%
EPS 0.60 0.89 1.30 1.20 1.05 0.99 1.40 -43.18%
DPS 1.93 0.00 1.93 0.00 0.00 0.53 0.51 143.03%
NAPS 0.3086 0.3098 0.3094 0.3085 0.2915 0.2958 0.274 8.25%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.05 1.95 2.40 2.25 2.58 3.50 3.30 -
P/RPS 33.22 34.35 34.37 30.90 39.47 5.47 4.20 297.47%
P/EPS 661.29 423.91 358.21 362.90 477.78 62.28 40.29 546.94%
EY 0.15 0.24 0.28 0.28 0.21 1.61 2.48 -84.61%
DY 0.49 0.00 0.42 0.00 0.00 0.86 0.91 -33.83%
P/NAPS 12.81 12.19 15.00 14.06 17.20 2.08 2.06 238.53%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/07/05 26/04/05 23/02/05 26/10/04 29/07/04 26/04/04 24/02/04 -
Price 2.08 2.00 2.20 2.30 2.17 3.62 3.60 -
P/RPS 33.71 35.23 31.51 31.59 33.20 5.66 4.58 278.84%
P/EPS 670.97 434.78 328.36 370.97 401.85 64.41 43.96 516.33%
EY 0.15 0.23 0.30 0.27 0.25 1.55 2.28 -83.73%
DY 0.48 0.00 0.45 0.00 0.00 0.83 0.83 -30.60%
P/NAPS 13.00 12.50 13.75 14.38 14.47 2.15 2.25 222.33%

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