[GTRONIC] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -27.43%
YoY- -44.43%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 250,149 229,856 215,828 207,454 212,086 211,553 201,900 15.34%
PBT 24,746 18,102 19,334 22,459 31,278 39,759 41,226 -28.82%
Tax -3,393 -1,776 -1,573 -1,993 -3,078 -3,838 -4,268 -14.17%
NP 21,353 16,326 17,761 20,466 28,200 35,921 36,958 -30.60%
-
NP to SH 21,353 16,326 17,761 20,466 28,200 35,921 36,958 -30.60%
-
Tax Rate 13.71% 9.81% 8.14% 8.87% 9.84% 9.65% 10.35% -
Total Cost 228,796 213,530 198,067 186,988 183,886 175,632 164,942 24.35%
-
Net Worth 93,311 92,903 148,026 143,312 141,967 139,778 131,976 -20.61%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 5,547 5,547 5,547 5,547 4,908 4,908 4,908 8.49%
Div Payout % 25.98% 33.98% 31.23% 27.11% 17.41% 13.66% 13.28% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 93,311 92,903 148,026 143,312 141,967 139,778 131,976 -20.61%
NOSH 93,311 92,903 92,516 92,459 92,192 61,487 61,461 32.06%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.54% 7.10% 8.23% 9.87% 13.30% 16.98% 18.31% -
ROE 22.88% 17.57% 12.00% 14.28% 19.86% 25.70% 28.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 268.08 247.41 233.29 224.37 230.05 344.06 328.50 -12.66%
EPS 22.88 17.57 19.20 22.14 30.59 58.42 60.13 -47.45%
DPS 6.00 6.00 6.00 6.00 5.32 8.00 8.00 -17.43%
NAPS 1.00 1.00 1.60 1.55 1.5399 2.2733 2.1473 -39.89%
Adjusted Per Share Value based on latest NOSH - 92,459
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 37.07 34.06 31.98 30.74 31.43 31.35 29.92 15.34%
EPS 3.16 2.42 2.63 3.03 4.18 5.32 5.48 -30.69%
DPS 0.82 0.82 0.82 0.82 0.73 0.73 0.73 8.05%
NAPS 0.1383 0.1377 0.2194 0.2124 0.2104 0.2071 0.1956 -20.61%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.39 2.60 3.30 2.50 1.95 1.80 2.55 -
P/RPS 0.89 1.05 1.41 1.11 0.85 0.52 0.78 9.18%
P/EPS 10.44 14.80 17.19 11.29 6.38 3.08 4.24 82.24%
EY 9.57 6.76 5.82 8.85 15.69 32.46 23.58 -45.15%
DY 2.51 2.31 1.82 2.40 2.73 4.44 3.14 -13.85%
P/NAPS 2.39 2.60 2.06 1.61 1.27 0.79 1.19 59.11%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/10/02 30/07/02 23/04/02 25/02/02 29/10/01 25/07/01 25/04/01 -
Price 2.45 2.65 3.22 2.75 1.75 1.84 2.30 -
P/RPS 0.91 1.07 1.38 1.23 0.76 0.53 0.70 19.09%
P/EPS 10.71 15.08 16.77 12.42 5.72 3.15 3.82 98.70%
EY 9.34 6.63 5.96 8.05 17.48 31.75 26.14 -49.61%
DY 2.45 2.26 1.86 2.18 3.04 4.35 3.48 -20.84%
P/NAPS 2.45 2.65 2.01 1.77 1.14 0.81 1.07 73.63%

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