[GTRONIC] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 71.57%
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 215,003 226,652 249,485 240,945 256,683 240,351 197,164 1.45%
PBT 25,904 30,641 27,475 19,456 24,802 22,769 21,267 3.33%
Tax -5,804 -8,709 -3,941 -2,208 -2,961 -3,078 -3,899 6.84%
NP 20,100 21,932 23,534 17,248 21,841 19,691 17,368 2.46%
-
NP to SH 20,100 21,932 23,534 17,248 21,841 19,691 17,368 2.46%
-
Tax Rate 22.41% 28.42% 14.34% 11.35% 11.94% 13.52% 18.33% -
Total Cost 194,903 204,720 225,951 223,697 234,842 220,660 179,796 1.35%
-
Net Worth 236,470 236,392 222,265 222,133 209,255 179,633 152,039 7.63%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 26,274 21,012 13,074 13,066 3,923 - 11,659 14.48%
Div Payout % 130.72% 95.81% 55.56% 75.76% 17.96% - 67.13% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 236,470 236,392 222,265 222,133 209,255 179,633 152,039 7.63%
NOSH 1,313,725 1,313,293 1,307,444 1,306,666 1,307,844 114,416 93,276 55.33%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 9.35% 9.68% 9.43% 7.16% 8.51% 8.19% 8.81% -
ROE 8.50% 9.28% 10.59% 7.76% 10.44% 10.96% 11.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.37 17.26 19.08 18.44 19.63 210.07 211.38 -34.68%
EPS 1.53 1.67 1.80 1.32 1.67 17.21 18.62 -34.03%
DPS 2.00 1.60 1.00 1.00 0.30 0.00 12.50 -26.29%
NAPS 0.18 0.18 0.17 0.17 0.16 1.57 1.63 -30.71%
Adjusted Per Share Value based on latest NOSH - 1,308,363
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 31.86 33.59 36.97 35.71 38.04 35.62 29.22 1.45%
EPS 2.98 3.25 3.49 2.56 3.24 2.92 2.57 2.49%
DPS 3.89 3.11 1.94 1.94 0.58 0.00 1.73 14.44%
NAPS 0.3504 0.3503 0.3294 0.3292 0.3101 0.2662 0.2253 7.63%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.00 1.40 1.50 1.55 2.25 2.72 2.39 -
P/RPS 6.11 8.11 7.86 8.41 11.46 1.29 1.13 32.44%
P/EPS 65.36 83.83 83.33 117.42 134.73 15.80 12.84 31.12%
EY 1.53 1.19 1.20 0.85 0.74 6.33 7.79 -23.73%
DY 2.00 1.14 0.67 0.65 0.13 0.00 5.23 -14.79%
P/NAPS 5.56 7.78 8.82 9.12 14.06 1.73 1.47 24.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/10/08 30/10/07 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 -
Price 0.73 1.42 1.55 1.30 2.30 3.30 2.45 -
P/RPS 4.46 8.23 8.12 7.05 11.72 1.57 1.16 25.13%
P/EPS 47.71 85.03 86.11 98.48 137.72 19.17 13.16 23.91%
EY 2.10 1.18 1.16 1.02 0.73 5.22 7.60 -19.27%
DY 2.74 1.13 0.65 0.77 0.13 0.00 5.10 -9.82%
P/NAPS 4.06 7.89 9.12 7.65 14.38 2.10 1.50 18.03%

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