[GTRONIC] YoY Cumulative 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- 58.62%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 226,652 249,485 240,945 256,683 240,351 197,164 154,469 6.59%
PBT 30,641 27,475 19,456 24,802 22,769 21,267 18,979 8.30%
Tax -8,709 -3,941 -2,208 -2,961 -3,078 -3,899 -2,498 23.12%
NP 21,932 23,534 17,248 21,841 19,691 17,368 16,481 4.87%
-
NP to SH 21,932 23,534 17,248 21,841 19,691 17,368 16,481 4.87%
-
Tax Rate 28.42% 14.34% 11.35% 11.94% 13.52% 18.33% 13.16% -
Total Cost 204,720 225,951 223,697 234,842 220,660 179,796 137,988 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 21,012 13,074 13,066 3,923 - 11,659 - -
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 9.28% 10.59% 7.76% 10.44% 10.96% 11.42% 11.59% -
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 17.26 19.08 18.44 19.63 210.07 211.38 167.30 -31.50%
EPS 1.67 1.80 1.32 1.67 17.21 18.62 17.85 -32.61%
DPS 1.60 1.00 1.00 0.30 0.00 12.50 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 33.57 36.95 35.68 38.01 35.59 29.20 22.88 6.59%
EPS 3.25 3.49 2.55 3.23 2.92 2.57 2.44 4.89%
DPS 3.11 1.94 1.94 0.58 0.00 1.73 0.00 -
NAPS 0.3501 0.3292 0.329 0.3099 0.266 0.2252 0.2106 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 8.11 7.86 8.41 11.46 1.29 1.13 1.17 38.06%
P/EPS 83.83 83.33 117.42 134.73 15.80 12.84 10.92 40.43%
EY 1.19 1.20 0.85 0.74 6.33 7.79 9.15 -28.80%
DY 1.14 0.67 0.65 0.13 0.00 5.23 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 8.23 8.12 7.05 11.72 1.57 1.16 1.05 40.91%
P/EPS 85.03 86.11 98.48 137.72 19.17 13.16 9.80 43.32%
EY 1.18 1.16 1.02 0.73 5.22 7.60 10.20 -30.18%
DY 1.13 0.65 0.77 0.13 0.00 5.10 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