[GTRONIC] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.37%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 339,214 327,937 331,305 321,390 309,224 301,218 278,203 14.14%
PBT 33,748 33,401 31,902 27,743 27,598 27,422 26,240 18.28%
Tax -2,416 -3,069 -2,739 -4,789 -5,606 -5,469 -5,609 -42.99%
NP 31,332 30,332 29,163 22,954 21,992 21,953 20,631 32.15%
-
NP to SH 31,332 30,332 29,163 22,954 21,992 21,953 20,631 32.15%
-
Tax Rate 7.16% 9.19% 8.59% 17.26% 20.31% 19.94% 21.38% -
Total Cost 307,882 297,605 302,142 298,436 287,232 279,265 257,572 12.64%
-
Net Worth 196,861 199,746 185,045 115,420 113,775 163,348 93,742 64.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 7,036 7,036 3,469 12,396 10,780 10,780 10,780 -24.77%
Div Payout % 22.46% 23.20% 11.90% 54.01% 49.02% 49.11% 52.25% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 196,861 199,746 185,045 115,420 113,775 163,348 93,742 64.06%
NOSH 1,312,407 118,896 115,653 115,420 113,775 113,436 93,742 481.81%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.24% 9.25% 8.80% 7.14% 7.11% 7.29% 7.42% -
ROE 15.92% 15.19% 15.76% 19.89% 19.33% 13.44% 22.01% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 25.85 275.82 286.46 278.45 271.78 265.54 296.77 -80.37%
EPS 2.39 25.51 25.22 19.89 19.33 19.35 22.01 -77.27%
DPS 0.54 5.92 3.00 10.74 9.48 9.50 11.50 -87.00%
NAPS 0.15 1.68 1.60 1.00 1.00 1.44 1.00 -71.80%
Adjusted Per Share Value based on latest NOSH - 115,420
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.23 48.56 49.05 47.59 45.79 44.60 41.19 14.15%
EPS 4.64 4.49 4.32 3.40 3.26 3.25 3.05 32.30%
DPS 1.04 1.04 0.51 1.84 1.60 1.60 1.60 -24.98%
NAPS 0.2915 0.2958 0.274 0.1709 0.1685 0.2419 0.1388 64.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.58 3.50 3.30 2.72 2.50 2.14 2.45 -
P/RPS 9.98 1.27 1.15 0.98 0.92 0.81 0.83 425.64%
P/EPS 108.07 13.72 13.09 13.68 12.93 11.06 11.13 355.76%
EY 0.93 7.29 7.64 7.31 7.73 9.04 8.98 -77.97%
DY 0.21 1.69 0.91 3.95 3.79 4.44 4.69 -87.41%
P/NAPS 17.20 2.08 2.06 2.72 2.50 1.49 2.45 267.07%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 -
Price 2.17 3.62 3.60 3.30 2.65 2.16 2.20 -
P/RPS 8.40 1.31 1.26 1.19 0.98 0.81 0.74 405.83%
P/EPS 90.90 14.19 14.28 16.59 13.71 11.16 10.00 336.14%
EY 1.10 7.05 7.00 6.03 7.29 8.96 10.00 -77.07%
DY 0.25 1.63 0.83 3.25 3.58 4.40 5.23 -86.85%
P/NAPS 14.47 2.15 2.25 3.30 2.65 1.50 2.20 251.44%

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