[GTRONIC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.75%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 302,202 332,646 321,260 342,244 320,468 262,885 205,958 6.59%
PBT 40,854 36,633 25,941 33,069 30,358 28,356 25,305 8.30%
Tax -11,612 -5,254 -2,944 -3,948 -4,104 -5,198 -3,330 23.13%
NP 29,242 31,378 22,997 29,121 26,254 23,157 21,974 4.87%
-
NP to SH 29,242 31,378 22,997 29,121 26,254 23,157 21,974 4.87%
-
Tax Rate 28.42% 14.34% 11.35% 11.94% 13.52% 18.33% 13.16% -
Total Cost 272,960 301,268 298,262 313,122 294,213 239,728 183,984 6.79%
-
Net Worth 236,392 222,265 222,133 209,255 179,633 152,039 142,179 8.83%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 28,016 17,432 17,422 5,231 - 15,546 - -
Div Payout % 95.81% 55.56% 75.76% 17.96% - 67.13% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 236,392 222,265 222,133 209,255 179,633 152,039 142,179 8.83%
NOSH 1,313,293 1,307,444 1,306,666 1,307,844 114,416 93,276 92,330 55.62%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 9.68% 9.43% 7.16% 8.51% 8.19% 8.81% 10.67% -
ROE 12.37% 14.12% 10.35% 13.92% 14.62% 15.23% 15.46% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 23.01 25.44 24.59 26.17 280.09 281.84 223.07 -31.50%
EPS 2.23 2.40 1.76 2.23 22.95 24.83 23.80 -32.59%
DPS 2.13 1.33 1.33 0.40 0.00 16.67 0.00 -
NAPS 0.18 0.17 0.17 0.16 1.57 1.63 1.5399 -30.06%
Adjusted Per Share Value based on latest NOSH - 1,301,935
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 44.78 49.30 47.61 50.72 47.49 38.96 30.52 6.59%
EPS 4.33 4.65 3.41 4.32 3.89 3.43 3.26 4.84%
DPS 4.15 2.58 2.58 0.78 0.00 2.30 0.00 -
NAPS 0.3503 0.3294 0.3292 0.3101 0.2662 0.2253 0.2107 8.83%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.40 1.50 1.55 2.25 2.72 2.39 1.95 -
P/RPS 6.08 5.90 6.30 8.60 0.97 0.85 0.87 38.25%
P/EPS 62.87 62.50 88.07 101.05 11.85 9.63 8.19 40.42%
EY 1.59 1.60 1.14 0.99 8.44 10.39 12.21 -28.79%
DY 1.52 0.89 0.86 0.18 0.00 6.97 0.00 -
P/NAPS 7.78 8.82 9.12 14.06 1.73 1.47 1.27 35.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 29/10/01 -
Price 1.42 1.55 1.30 2.30 3.30 2.45 1.75 -
P/RPS 6.17 6.09 5.29 8.79 1.18 0.87 0.78 41.13%
P/EPS 63.77 64.58 73.86 103.29 14.38 9.87 7.35 43.32%
EY 1.57 1.55 1.35 0.97 6.95 10.13 13.60 -30.20%
DY 1.50 0.86 1.03 0.17 0.00 6.80 0.00 -
P/NAPS 7.89 9.12 7.65 14.38 2.10 1.50 1.14 38.02%

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