[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.89%
YoY- 31.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 330,704 296,936 304,388 317,860 225,800 192,304 129,488 16.90%
PBT 32,964 24,616 29,412 23,416 18,688 31,188 30,704 1.19%
Tax -4,684 -556 -2,684 -1,364 -1,924 -3,604 -3,644 4.27%
NP 28,280 24,060 26,728 22,052 16,764 27,584 27,060 0.73%
-
NP to SH 28,280 24,060 26,728 22,052 16,764 27,584 27,060 0.73%
-
Tax Rate 14.21% 2.26% 9.13% 5.83% 10.30% 11.56% 11.87% -
Total Cost 302,424 272,876 277,660 295,808 209,036 164,720 102,428 19.76%
-
Net Worth 222,574 209,217 199,746 163,348 148,026 131,976 100,824 14.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 14,267 - - - - -
Div Payout % - - 53.38% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 222,574 209,217 199,746 163,348 148,026 131,976 100,824 14.10%
NOSH 1,309,259 1,307,608 118,896 113,436 92,516 61,461 61,388 66.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.55% 8.10% 8.78% 6.94% 7.42% 14.34% 20.90% -
ROE 12.71% 11.50% 13.38% 13.50% 11.33% 20.90% 26.84% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.26 22.71 256.01 280.21 244.06 312.88 210.93 -29.78%
EPS 2.16 1.84 22.48 19.44 18.12 44.88 44.08 -39.49%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 1.68 1.44 1.60 2.1473 1.6424 -31.46%
Adjusted Per Share Value based on latest NOSH - 113,436
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.01 44.00 45.11 47.10 33.46 28.50 19.19 16.90%
EPS 4.19 3.57 3.96 3.27 2.48 4.09 4.01 0.73%
DPS 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
NAPS 0.3298 0.31 0.296 0.2421 0.2194 0.1956 0.1494 14.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.55 1.95 3.50 2.14 3.30 2.55 7.85 -
P/RPS 6.14 8.59 1.37 0.76 1.35 0.81 3.72 8.70%
P/EPS 71.76 105.98 15.57 11.01 18.21 5.68 17.81 26.13%
EY 1.39 0.94 6.42 9.08 5.49 17.60 5.62 -20.76%
DY 0.00 0.00 3.43 0.00 0.00 0.00 0.00 -
P/NAPS 9.12 12.19 2.08 1.49 2.06 1.19 4.78 11.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 25/04/01 19/04/00 -
Price 1.70 2.00 3.62 2.16 3.22 2.30 6.15 -
P/RPS 6.73 8.81 1.41 0.77 1.32 0.74 2.92 14.92%
P/EPS 78.70 108.70 16.10 11.11 17.77 5.12 13.95 33.40%
EY 1.27 0.92 6.21 9.00 5.63 19.51 7.17 -25.05%
DY 0.00 0.00 3.31 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 12.50 2.15 1.50 2.01 1.07 3.74 17.80%

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