[GTRONIC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -2.18%
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 324,125 332,122 340,588 345,996 347,859 347,636 339,214 -2.97%
PBT 29,067 29,230 30,337 33,376 34,575 33,935 33,748 -9.45%
Tax -4,717 -3,232 -3,463 -3,453 -3,985 -2,622 -2,416 56.02%
NP 24,350 25,998 26,874 29,923 30,590 31,313 31,332 -15.43%
-
NP to SH 24,350 25,998 26,874 29,923 30,590 31,313 31,332 -15.43%
-
Tax Rate 16.23% 11.06% 11.42% 10.35% 11.53% 7.73% 7.16% -
Total Cost 299,775 306,124 313,714 316,073 317,269 316,323 307,882 -1.75%
-
Net Worth 224,121 222,421 208,412 209,217 208,931 208,309 196,861 9.00%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 16,980 26,084 26,084 13,058 16,625 7,036 7,036 79.62%
Div Payout % 69.74% 100.33% 97.06% 43.64% 54.35% 22.47% 22.46% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 224,121 222,421 208,412 209,217 208,931 208,309 196,861 9.00%
NOSH 1,318,363 1,308,363 1,302,580 1,307,608 1,305,820 1,301,935 1,312,407 0.30%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.51% 7.83% 7.89% 8.65% 8.79% 9.01% 9.24% -
ROE 10.86% 11.69% 12.89% 14.30% 14.64% 15.03% 15.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.59 25.38 26.15 26.46 26.64 26.70 25.85 -3.26%
EPS 1.85 1.99 2.06 2.29 2.34 2.41 2.39 -15.65%
DPS 1.30 2.00 2.00 1.00 1.27 0.54 0.54 79.33%
NAPS 0.17 0.17 0.16 0.16 0.16 0.16 0.15 8.67%
Adjusted Per Share Value based on latest NOSH - 1,307,608
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 48.00 49.18 50.44 51.24 51.52 51.48 50.24 -2.98%
EPS 3.61 3.85 3.98 4.43 4.53 4.64 4.64 -15.36%
DPS 2.51 3.86 3.86 1.93 2.46 1.04 1.04 79.63%
NAPS 0.3319 0.3294 0.3086 0.3098 0.3094 0.3085 0.2915 9.01%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.52 1.55 2.05 1.95 2.40 2.25 2.58 -
P/RPS 6.18 6.11 7.84 7.37 9.01 8.43 9.98 -27.28%
P/EPS 82.30 78.00 99.36 85.21 102.45 93.55 108.07 -16.56%
EY 1.22 1.28 1.01 1.17 0.98 1.07 0.93 19.77%
DY 0.86 1.29 0.98 0.51 0.53 0.24 0.21 155.31%
P/NAPS 8.94 9.12 12.81 12.19 15.00 14.06 17.20 -35.27%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/10/05 26/07/05 26/04/05 23/02/05 26/10/04 29/07/04 -
Price 1.67 1.30 2.08 2.00 2.20 2.30 2.17 -
P/RPS 6.79 5.12 7.95 7.56 8.26 8.61 8.40 -13.19%
P/EPS 90.42 65.42 100.82 87.40 93.91 95.63 90.90 -0.35%
EY 1.11 1.53 0.99 1.14 1.06 1.05 1.10 0.60%
DY 0.78 1.54 0.96 0.50 0.58 0.23 0.25 113.07%
P/NAPS 9.82 7.65 13.00 12.50 13.75 14.38 14.47 -22.71%

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