[GTRONIC] QoQ 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- -54.23%
YoY- -18.12%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 86,377 74,509 79,465 81,039 74,211 66,503 56,450 32.75%
PBT 9,569 7,346 5,854 4,974 9,424 7,171 4,672 61.20%
Tax -1,478 -1,259 -341 -1,711 -2,295 -1,123 -481 111.21%
NP 8,091 6,087 5,513 3,263 7,129 6,048 4,191 54.98%
-
NP to SH 8,091 6,087 5,513 3,263 7,129 6,048 4,191 54.98%
-
Tax Rate 15.45% 17.14% 5.83% 34.40% 24.35% 15.66% 10.30% -
Total Cost 78,286 68,422 73,952 77,776 67,082 60,455 52,259 30.89%
-
Net Worth 181,210 168,388 163,348 93,742 152,097 143,999 148,026 14.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 10,780 - 11,612 - -
Div Payout % - - - 330.38% - 192.01% - -
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 181,210 168,388 163,348 93,742 152,097 143,999 148,026 14.42%
NOSH 115,420 113,775 113,436 93,742 93,311 92,903 92,516 15.87%
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 9.37% 8.17% 6.94% 4.03% 9.61% 9.09% 7.42% -
ROE 4.46% 3.61% 3.38% 3.48% 4.69% 4.20% 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 74.84 65.49 70.05 86.45 79.53 71.58 61.02 14.56%
EPS 7.01 5.35 4.86 2.90 7.64 6.51 4.53 33.75%
DPS 0.00 0.00 0.00 11.50 0.00 12.50 0.00 -
NAPS 1.57 1.48 1.44 1.00 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 12.79 11.03 11.77 12.00 10.99 9.85 8.36 32.73%
EPS 1.20 0.90 0.82 0.48 1.06 0.90 0.62 55.24%
DPS 0.00 0.00 0.00 1.60 0.00 1.72 0.00 -
NAPS 0.2683 0.2493 0.2419 0.1388 0.2252 0.2132 0.2192 14.41%
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 3.63 3.82 3.05 2.83 3.01 3.63 5.41 -23.33%
P/EPS 38.80 46.73 44.03 70.39 31.28 39.94 72.85 -34.26%
EY 2.58 2.14 2.27 1.42 3.20 2.50 1.37 52.43%
DY 0.00 0.00 0.00 4.69 0.00 4.81 0.00 -
P/NAPS 1.73 1.69 1.49 2.45 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 4.41 4.05 3.08 2.54 3.08 3.70 5.28 -11.30%
P/EPS 47.08 49.53 44.44 63.20 32.07 40.71 71.08 -23.99%
EY 2.12 2.02 2.25 1.58 3.12 2.46 1.41 31.21%
DY 0.00 0.00 0.00 5.23 0.00 4.72 0.00 -
P/NAPS 2.10 1.79 1.50 2.20 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