[GTRONIC] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 10.41%
YoY- 0.64%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 81,881 80,378 85,786 74,509 66,503 52,475 42,822 11.40%
PBT 9,819 4,654 7,693 7,346 7,171 8,402 9,869 -0.08%
Tax -1,859 -616 -606 -1,259 -1,123 -919 -1,349 5.48%
NP 7,960 4,038 7,087 6,087 6,048 7,483 8,520 -1.12%
-
NP to SH 7,960 4,038 7,087 6,087 6,048 7,483 8,520 -1.12%
-
Tax Rate 18.93% 13.24% 7.88% 17.14% 15.66% 10.94% 13.67% -
Total Cost 73,921 76,340 78,699 68,422 60,455 44,992 34,302 13.64%
-
Net Worth 221,836 208,412 196,861 168,388 143,999 139,778 109,402 12.49%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,049 13,025 - - 11,612 - - -
Div Payout % 163.93% 322.58% - - 192.01% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 221,836 208,412 196,861 168,388 143,999 139,778 109,402 12.49%
NOSH 1,304,918 1,302,580 1,312,407 113,775 92,903 61,487 61,427 66.38%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.72% 5.02% 8.26% 8.17% 9.09% 14.26% 19.90% -
ROE 3.59% 1.94% 3.60% 3.61% 4.20% 5.35% 7.79% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 6.27 6.17 6.54 65.49 71.58 85.34 69.71 -33.05%
EPS 0.61 0.31 0.54 5.35 6.51 12.17 13.87 -40.57%
DPS 1.00 1.00 0.00 0.00 12.50 0.00 0.00 -
NAPS 0.17 0.16 0.15 1.48 1.55 2.2733 1.781 -32.38%
Adjusted Per Share Value based on latest NOSH - 113,775
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.13 11.91 12.71 11.04 9.86 7.78 6.35 11.38%
EPS 1.18 0.60 1.05 0.90 0.90 1.11 1.26 -1.08%
DPS 1.93 1.93 0.00 0.00 1.72 0.00 0.00 -
NAPS 0.3287 0.3088 0.2917 0.2495 0.2134 0.2071 0.1621 12.49%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 2.05 2.58 2.50 2.60 1.80 5.30 -
P/RPS 25.50 33.22 39.47 3.82 3.63 2.11 7.60 22.34%
P/EPS 262.30 661.29 477.78 46.73 39.94 14.79 38.21 37.83%
EY 0.38 0.15 0.21 2.14 2.50 6.76 2.62 -27.50%
DY 0.62 0.49 0.00 0.00 4.81 0.00 0.00 -
P/NAPS 9.41 12.81 17.20 1.69 1.68 0.79 2.98 21.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 25/07/01 20/07/00 -
Price 1.50 2.08 2.17 2.65 2.65 1.84 5.50 -
P/RPS 23.91 33.71 33.20 4.05 3.70 2.16 7.89 20.28%
P/EPS 245.90 670.97 401.85 49.53 40.71 15.12 39.65 35.52%
EY 0.41 0.15 0.25 2.02 2.46 6.61 2.52 -26.10%
DY 0.67 0.48 0.00 0.00 4.72 0.00 0.00 -
P/NAPS 8.82 13.00 14.47 1.79 1.71 0.81 3.09 19.09%

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