[GTRONIC] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 5.21%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 329,116 309,224 323,766 307,948 245,906 201,100 150,388 13.93%
PBT 36,118 21,616 30,092 26,400 23,686 32,398 35,090 0.48%
Tax -6,058 -1,510 -2,554 -3,200 -3,208 -3,640 -4,520 4.99%
NP 30,060 20,106 27,538 23,200 20,478 28,758 30,570 -0.27%
-
NP to SH 30,060 20,106 27,538 23,200 20,478 28,758 30,570 -0.27%
-
Tax Rate 16.77% 6.99% 8.49% 12.12% 13.54% 11.24% 12.88% -
Total Cost 299,056 289,118 296,228 284,748 225,428 172,342 119,818 16.45%
-
Net Worth 222,182 208,893 196,700 168,313 144,014 139,810 109,415 12.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 26,139 26,111 78,680 - 23,228 - - -
Div Payout % 86.96% 129.87% 285.71% - 113.43% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 222,182 208,893 196,700 168,313 144,014 139,810 109,415 12.52%
NOSH 1,306,956 1,305,584 1,311,333 113,725 92,912 61,501 61,434 66.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.13% 6.50% 8.51% 7.53% 8.33% 14.30% 20.33% -
ROE 13.53% 9.63% 14.00% 13.78% 14.22% 20.57% 27.94% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.18 23.68 24.69 270.78 264.66 326.99 244.79 -31.53%
EPS 2.30 1.54 2.10 20.40 22.04 46.76 49.76 -40.07%
DPS 2.00 2.00 6.00 0.00 25.00 0.00 0.00 -
NAPS 0.17 0.16 0.15 1.48 1.55 2.2733 1.781 -32.38%
Adjusted Per Share Value based on latest NOSH - 113,775
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 48.73 45.79 47.94 45.60 36.41 29.78 22.27 13.93%
EPS 4.45 2.98 4.08 3.44 3.03 4.26 4.53 -0.29%
DPS 3.87 3.87 11.65 0.00 3.44 0.00 0.00 -
NAPS 0.329 0.3093 0.2912 0.2492 0.2132 0.207 0.162 12.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 2.05 2.58 2.50 2.60 1.80 5.30 -
P/RPS 6.35 8.66 10.45 0.92 0.98 0.55 2.17 19.58%
P/EPS 69.57 133.12 122.86 12.25 11.80 3.85 10.65 36.70%
EY 1.44 0.75 0.81 8.16 8.48 25.98 9.39 -26.82%
DY 1.25 0.98 2.33 0.00 9.62 0.00 0.00 -
P/NAPS 9.41 12.81 17.20 1.69 1.68 0.79 2.98 21.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 25/07/01 20/07/00 -
Price 1.50 2.08 2.17 2.65 2.65 1.84 5.50 -
P/RPS 5.96 8.78 8.79 0.98 1.00 0.56 2.25 17.61%
P/EPS 65.22 135.06 103.33 12.99 12.02 3.93 11.05 34.41%
EY 1.53 0.74 0.97 7.70 8.32 25.41 9.05 -25.62%
DY 1.33 0.96 2.76 0.00 9.43 0.00 0.00 -
P/NAPS 8.82 13.00 14.47 1.79 1.71 0.81 3.09 19.09%

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