[GTRONIC] QoQ TTM 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- -13.22%
YoY- -51.94%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 278,203 250,149 229,856 215,828 207,454 212,086 211,553 19.97%
PBT 26,240 24,746 18,102 19,334 22,459 31,278 39,759 -24.13%
Tax -5,609 -3,393 -1,776 -1,573 -1,993 -3,078 -3,838 28.69%
NP 20,631 21,353 16,326 17,761 20,466 28,200 35,921 -30.83%
-
NP to SH 20,631 21,353 16,326 17,761 20,466 28,200 35,921 -30.83%
-
Tax Rate 21.38% 13.71% 9.81% 8.14% 8.87% 9.84% 9.65% -
Total Cost 257,572 228,796 213,530 198,067 186,988 183,886 175,632 28.99%
-
Net Worth 93,742 93,311 92,903 148,026 143,312 141,967 139,778 -23.32%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 10,780 5,547 5,547 5,547 5,547 4,908 4,908 68.72%
Div Payout % 52.25% 25.98% 33.98% 31.23% 27.11% 17.41% 13.66% -
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 93,742 93,311 92,903 148,026 143,312 141,967 139,778 -23.32%
NOSH 93,742 93,311 92,903 92,516 92,459 92,192 61,487 32.36%
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% 8.54% 7.10% 8.23% 9.87% 13.30% 16.98% -
ROE 22.01% 22.88% 17.57% 12.00% 14.28% 19.86% 25.70% -
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 296.77 268.08 247.41 233.29 224.37 230.05 344.06 -9.36%
EPS 22.01 22.88 17.57 19.20 22.14 30.59 58.42 -47.74%
DPS 11.50 6.00 6.00 6.00 6.00 5.32 8.00 27.28%
NAPS 1.00 1.00 1.00 1.60 1.55 1.5399 2.2733 -42.07%
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 41.23 37.07 34.06 31.98 30.74 31.43 31.35 19.97%
EPS 3.06 3.16 2.42 2.63 3.03 4.18 5.32 -30.76%
DPS 1.60 0.82 0.82 0.82 0.82 0.73 0.73 68.49%
NAPS 0.1389 0.1383 0.1377 0.2194 0.2124 0.2104 0.2071 -23.32%
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 0.89 1.05 1.41 1.11 0.85 0.52 36.46%
P/EPS 11.13 10.44 14.80 17.19 11.29 6.38 3.08 134.93%
EY 8.98 9.57 6.76 5.82 8.85 15.69 32.46 -57.44%
DY 4.69 2.51 2.31 1.82 2.40 2.73 4.44 3.70%
P/NAPS 2.45 2.39 2.60 2.06 1.61 1.27 0.79 112.22%
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 0.91 1.07 1.38 1.23 0.76 0.53 24.84%
P/EPS 10.00 10.71 15.08 16.77 12.42 5.72 3.15 115.54%
EY 10.00 9.34 6.63 5.96 8.05 17.48 31.75 -53.61%
DY 5.23 2.45 2.26 1.86 2.18 3.04 4.35 13.03%
P/NAPS 2.20 2.45 2.65 2.01 1.77 1.14 0.81 94.31%

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