[GTRONIC] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 6.06%
YoY- 16.43%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 76,484 81,881 80,378 85,786 74,509 66,503 52,475 6.47%
PBT 9,481 9,819 4,654 7,693 7,346 7,171 8,402 2.03%
Tax -2,478 -1,859 -616 -606 -1,259 -1,123 -919 17.96%
NP 7,003 7,960 4,038 7,087 6,087 6,048 7,483 -1.09%
-
NP to SH 7,003 7,960 4,038 7,087 6,087 6,048 7,483 -1.09%
-
Tax Rate 26.14% 18.93% 13.24% 7.88% 17.14% 15.66% 10.94% -
Total Cost 69,481 73,921 76,340 78,699 68,422 60,455 44,992 7.50%
-
Net Worth 224,624 221,836 208,412 196,861 168,388 143,999 139,778 8.22%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 21,141 13,049 13,025 - - 11,612 - -
Div Payout % 301.89% 163.93% 322.58% - - 192.01% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 224,624 221,836 208,412 196,861 168,388 143,999 139,778 8.22%
NOSH 1,321,320 1,304,918 1,302,580 1,312,407 113,775 92,903 61,487 66.70%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.16% 9.72% 5.02% 8.26% 8.17% 9.09% 14.26% -
ROE 3.12% 3.59% 1.94% 3.60% 3.61% 4.20% 5.35% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 5.79 6.27 6.17 6.54 65.49 71.58 85.34 -36.12%
EPS 0.53 0.61 0.31 0.54 5.35 6.51 12.17 -40.67%
DPS 1.60 1.00 1.00 0.00 0.00 12.50 0.00 -
NAPS 0.17 0.17 0.16 0.15 1.48 1.55 2.2733 -35.07%
Adjusted Per Share Value based on latest NOSH - 1,312,407
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 11.33 12.13 11.91 12.71 11.04 9.86 7.78 6.46%
EPS 1.04 1.18 0.60 1.05 0.90 0.90 1.11 -1.07%
DPS 3.13 1.93 1.93 0.00 0.00 1.72 0.00 -
NAPS 0.3329 0.3287 0.3088 0.2917 0.2495 0.2134 0.2071 8.22%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.52 1.60 2.05 2.58 2.50 2.60 1.80 -
P/RPS 26.26 25.50 33.22 39.47 3.82 3.63 2.11 52.20%
P/EPS 286.79 262.30 661.29 477.78 46.73 39.94 14.79 63.87%
EY 0.35 0.38 0.15 0.21 2.14 2.50 6.76 -38.93%
DY 1.05 0.62 0.49 0.00 0.00 4.81 0.00 -
P/NAPS 8.94 9.41 12.81 17.20 1.69 1.68 0.79 49.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/07/07 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 25/07/01 -
Price 1.50 1.50 2.08 2.17 2.65 2.65 1.84 -
P/RPS 25.91 23.91 33.71 33.20 4.05 3.70 2.16 51.27%
P/EPS 283.02 245.90 670.97 401.85 49.53 40.71 15.12 62.90%
EY 0.35 0.41 0.15 0.25 2.02 2.46 6.61 -38.70%
DY 1.07 0.67 0.48 0.00 0.00 4.72 0.00 -
P/NAPS 8.82 8.82 13.00 14.47 1.79 1.71 0.81 48.85%

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