[GTRONIC] YoY Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 38.56%
YoY- -21.87%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 275,452 313,684 327,679 324,148 347,860 331,306 278,203 -0.16%
PBT 29,564 38,771 39,663 28,600 34,575 31,903 26,242 2.00%
Tax -7,796 -8,643 -9,101 -4,701 -3,985 -2,739 -5,611 5.62%
NP 21,768 30,128 30,562 23,899 30,590 29,164 20,631 0.89%
-
NP to SH 21,768 30,128 30,562 23,899 30,590 29,164 20,631 0.89%
-
Tax Rate 26.37% 22.29% 22.95% 16.44% 11.53% 8.59% 21.38% -
Total Cost 253,684 283,556 297,117 300,249 317,270 302,142 257,572 -0.25%
-
Net Worth 1,101,513 222,773 210,046 209,625 210,060 184,948 156,752 38.35%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 131,132 31,450 22,317 22,272 17,067 19,650 22,527 34.08%
Div Payout % 602.41% 104.39% 73.02% 93.20% 55.79% 67.38% 109.19% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 1,101,513 222,773 210,046 209,625 210,060 184,948 156,752 38.35%
NOSH 1,311,325 1,310,434 1,312,789 1,310,160 1,312,875 115,592 93,863 55.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.90% 9.60% 9.33% 7.37% 8.79% 8.80% 7.42% -
ROE 1.98% 13.52% 14.55% 11.40% 14.56% 15.77% 13.16% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.01 23.94 24.96 24.74 26.50 286.62 296.39 -35.64%
EPS 8.31 2.30 2.33 1.82 2.33 25.23 18.32 -12.33%
DPS 10.00 2.40 1.70 1.70 1.30 17.00 24.00 -13.56%
NAPS 0.84 0.17 0.16 0.16 0.16 1.60 1.67 -10.81%
Adjusted Per Share Value based on latest NOSH - 1,318,363
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.78 46.45 48.52 47.99 51.51 49.05 41.19 -0.16%
EPS 3.22 4.46 4.53 3.54 4.53 4.32 3.05 0.90%
DPS 19.42 4.66 3.30 3.30 2.53 2.91 3.34 34.06%
NAPS 1.6309 0.3298 0.311 0.3104 0.311 0.2738 0.2321 38.35%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.75 1.35 1.48 1.52 2.40 3.30 2.45 -
P/RPS 3.57 5.64 5.93 6.14 9.06 1.15 0.83 27.49%
P/EPS 45.18 58.72 63.57 83.33 103.00 13.08 11.15 26.23%
EY 2.21 1.70 1.57 1.20 0.97 7.65 8.97 -20.80%
DY 13.33 1.78 1.15 1.12 0.54 5.15 9.80 5.25%
P/NAPS 0.89 7.94 9.25 9.50 15.00 2.06 1.47 -8.01%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 26/02/07 23/02/06 23/02/05 24/02/04 25/02/03 -
Price 0.73 1.15 2.03 1.67 2.20 3.60 2.20 -
P/RPS 3.48 4.80 8.13 6.75 8.30 1.26 0.74 29.40%
P/EPS 43.98 50.02 87.20 91.55 94.42 14.27 10.01 27.94%
EY 2.27 2.00 1.15 1.09 1.06 7.01 9.99 -21.86%
DY 13.70 2.09 0.84 1.02 0.59 4.72 10.91 3.86%
P/NAPS 0.87 6.76 12.69 10.44 13.75 2.25 1.32 -6.70%

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