[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 69.75%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 249,485 240,945 256,683 240,351 197,164 154,469 128,579 11.67%
PBT 27,475 19,456 24,802 22,769 21,267 18,979 28,806 -0.78%
Tax -3,941 -2,208 -2,961 -3,078 -3,899 -2,498 -3,698 1.06%
NP 23,534 17,248 21,841 19,691 17,368 16,481 25,108 -1.07%
-
NP to SH 23,534 17,248 21,841 19,691 17,368 16,481 25,108 -1.07%
-
Tax Rate 14.34% 11.35% 11.94% 13.52% 18.33% 13.16% 12.84% -
Total Cost 225,951 223,697 234,842 220,660 179,796 137,988 103,471 13.89%
-
Net Worth 222,265 222,133 209,255 179,633 152,039 142,179 118,770 11.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 13,074 13,066 3,923 - 11,659 - - -
Div Payout % 55.56% 75.76% 17.96% - 67.13% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 222,265 222,133 209,255 179,633 152,039 142,179 118,770 11.00%
NOSH 1,307,444 1,306,666 1,307,844 114,416 93,276 92,330 61,313 66.48%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 9.43% 7.16% 8.51% 8.19% 8.81% 10.67% 19.53% -
ROE 10.59% 7.76% 10.44% 10.96% 11.42% 11.59% 21.14% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 19.08 18.44 19.63 210.07 211.38 167.30 209.71 -32.92%
EPS 1.80 1.32 1.67 17.21 18.62 17.85 40.95 -40.57%
DPS 1.00 1.00 0.30 0.00 12.50 0.00 0.00 -
NAPS 0.17 0.17 0.16 1.57 1.63 1.5399 1.9371 -33.32%
Adjusted Per Share Value based on latest NOSH - 115,420
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.94 35.68 38.01 35.59 29.19 22.87 19.04 11.67%
EPS 3.48 2.55 3.23 2.92 2.57 2.44 3.72 -1.10%
DPS 1.94 1.93 0.58 0.00 1.73 0.00 0.00 -
NAPS 0.3291 0.3289 0.3098 0.266 0.2251 0.2105 0.1759 10.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.50 1.55 2.25 2.72 2.39 1.95 3.75 -
P/RPS 7.86 8.41 11.46 1.29 1.13 1.17 1.79 27.95%
P/EPS 83.33 117.42 134.73 15.80 12.84 10.92 9.16 44.45%
EY 1.20 0.85 0.74 6.33 7.79 9.15 10.92 -30.77%
DY 0.67 0.65 0.13 0.00 5.23 0.00 0.00 -
P/NAPS 8.82 9.12 14.06 1.73 1.47 1.27 1.94 28.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 29/10/01 20/10/00 -
Price 1.55 1.30 2.30 3.30 2.45 1.75 3.50 -
P/RPS 8.12 7.05 11.72 1.57 1.16 1.05 1.67 30.14%
P/EPS 86.11 98.48 137.72 19.17 13.16 9.80 8.55 46.92%
EY 1.16 1.02 0.73 5.22 7.60 10.20 11.70 -31.95%
DY 0.65 0.77 0.13 0.00 5.10 0.00 0.00 -
P/NAPS 9.12 7.65 14.38 2.10 1.50 1.14 1.81 30.91%

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