[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 67.13%
YoY- -26.99%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 147,056 143,691 164,558 154,612 161,883 153,974 122,953 3.02%
PBT 18,712 19,614 18,059 10,808 15,046 13,200 11,843 7.91%
Tax -4,224 -5,978 -3,029 -755 -1,277 -1,600 -1,604 17.49%
NP 14,488 13,636 15,030 10,053 13,769 11,600 10,239 5.95%
-
NP to SH 14,488 13,636 15,030 10,053 13,769 11,600 10,239 5.95%
-
Tax Rate 22.57% 30.48% 16.77% 6.99% 8.49% 12.12% 13.54% -
Total Cost 132,568 130,055 149,528 144,559 148,114 142,374 112,714 2.73%
-
Net Worth 221,888 222,896 222,182 208,893 196,700 168,313 144,014 7.46%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 26,104 20,978 13,069 13,055 39,340 - 11,614 14.43%
Div Payout % 180.18% 153.85% 86.96% 129.87% 285.71% - 113.43% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 221,888 222,896 222,182 208,893 196,700 168,313 144,014 7.46%
NOSH 1,305,225 1,311,153 1,306,956 1,305,584 1,311,333 113,725 92,912 55.27%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.85% 9.49% 9.13% 6.50% 8.51% 7.53% 8.33% -
ROE 6.53% 6.12% 6.76% 4.81% 7.00% 6.89% 7.11% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 11.27 10.96 12.59 11.84 12.34 135.39 132.33 -33.64%
EPS 1.11 1.04 1.15 0.77 1.05 10.20 11.02 -31.76%
DPS 2.00 1.60 1.00 1.00 3.00 0.00 12.50 -26.29%
NAPS 0.17 0.17 0.17 0.16 0.15 1.48 1.55 -30.79%
Adjusted Per Share Value based on latest NOSH - 1,302,580
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 21.77 21.28 24.37 22.89 23.97 22.80 18.20 3.02%
EPS 2.15 2.02 2.23 1.49 2.04 1.72 1.52 5.94%
DPS 3.87 3.11 1.94 1.93 5.82 0.00 1.72 14.45%
NAPS 0.3285 0.33 0.329 0.3093 0.2912 0.2492 0.2132 7.46%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 1.52 1.60 2.05 2.58 2.50 2.60 -
P/RPS 8.88 13.87 12.71 17.31 20.90 1.85 1.96 28.60%
P/EPS 90.09 146.15 139.13 266.23 245.71 24.51 23.59 24.99%
EY 1.11 0.68 0.72 0.38 0.41 4.08 4.24 -20.00%
DY 2.00 1.05 0.62 0.49 1.16 0.00 4.81 -13.59%
P/NAPS 5.88 8.94 9.41 12.81 17.20 1.69 1.68 23.19%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/07/08 31/07/07 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 -
Price 1.02 1.50 1.50 2.08 2.17 2.65 2.65 -
P/RPS 9.05 13.69 11.91 17.56 17.58 1.96 2.00 28.57%
P/EPS 91.89 144.23 130.43 270.13 206.67 25.98 24.05 25.00%
EY 1.09 0.69 0.77 0.37 0.48 3.85 4.16 -19.99%
DY 1.96 1.07 0.67 0.48 1.38 0.00 4.72 -13.61%
P/NAPS 6.00 8.82 8.82 13.00 14.47 1.79 1.71 23.24%

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