[GTRONIC] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -77.09%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 67,207 82,676 74,234 76,097 79,465 56,450 48,076 5.73%
PBT 10,133 8,241 6,154 7,353 5,854 4,672 7,797 4.46%
Tax -3,500 -1,171 -139 -671 -341 -481 -901 25.36%
NP 6,633 7,070 6,015 6,682 5,513 4,191 6,896 -0.64%
-
NP to SH 6,633 7,070 6,015 6,682 5,513 4,191 6,896 -0.64%
-
Tax Rate 34.54% 14.21% 2.26% 9.13% 5.83% 10.30% 11.56% -
Total Cost 60,574 75,606 68,219 69,415 73,952 52,259 41,180 6.64%
-
Net Worth 221,100 222,574 209,217 199,746 163,348 148,026 131,976 8.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 3,566 - - - -
Div Payout % - - - 53.38% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 221,100 222,574 209,217 199,746 163,348 148,026 131,976 8.97%
NOSH 1,300,588 1,309,259 1,307,608 118,896 113,436 92,516 61,461 66.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.87% 8.55% 8.10% 8.78% 6.94% 7.42% 14.34% -
ROE 3.00% 3.18% 2.88% 3.35% 3.38% 2.83% 5.23% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 5.17 6.31 5.68 64.00 70.05 61.02 78.22 -36.40%
EPS 0.51 0.54 0.46 5.62 4.86 4.53 11.22 -40.24%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 1.68 1.44 1.60 2.1473 -34.45%
Adjusted Per Share Value based on latest NOSH - 118,896
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 9.96 12.25 11.00 11.28 11.78 8.37 7.12 5.75%
EPS 0.98 1.05 0.89 0.99 0.82 0.62 1.02 -0.66%
DPS 0.00 0.00 0.00 0.53 0.00 0.00 0.00 -
NAPS 0.3277 0.3298 0.31 0.296 0.2421 0.2194 0.1956 8.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.62 1.55 1.95 3.50 2.14 3.30 2.55 -
P/RPS 31.35 24.55 34.35 5.47 3.05 5.41 3.26 45.80%
P/EPS 317.65 287.04 423.91 62.28 44.03 72.85 22.73 55.16%
EY 0.31 0.35 0.24 1.61 2.27 1.37 4.40 -35.72%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 9.53 9.12 12.19 2.08 1.49 2.06 1.19 41.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/04/07 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 25/04/01 -
Price 1.62 1.70 2.00 3.62 2.16 3.22 2.30 -
P/RPS 31.35 26.92 35.23 5.66 3.08 5.28 2.94 48.33%
P/EPS 317.65 314.81 434.78 64.41 44.44 71.08 20.50 57.86%
EY 0.31 0.32 0.23 1.55 2.25 1.41 4.88 -36.81%
DY 0.00 0.00 0.00 0.83 0.00 0.00 0.00 -
P/NAPS 9.53 10.00 12.50 2.15 1.50 2.01 1.07 43.95%

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