[GTRONIC] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 13.9%
YoY- -0.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 82,961 84,927 86,333 94,799 86,377 74,211 53,918 7.44%
PBT 11,027 9,416 8,649 9,756 9,569 9,424 2,780 25.80%
Tax -2,731 -912 -1,453 -1,684 -1,478 -2,295 -678 26.12%
NP 8,296 8,504 7,196 8,072 8,091 7,129 2,102 25.69%
-
NP to SH 8,296 8,504 7,196 8,072 8,091 7,129 2,102 25.69%
-
Tax Rate 24.77% 9.69% 16.80% 17.26% 15.45% 24.35% 24.39% -
Total Cost 74,665 76,423 79,137 86,727 78,286 67,082 51,816 6.27%
-
Net Worth 237,028 222,412 222,421 208,309 181,210 152,097 141,967 8.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 237,028 222,412 222,421 208,309 181,210 152,097 141,967 8.91%
NOSH 1,316,825 1,308,307 1,308,363 1,301,935 115,420 93,311 92,192 55.73%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 10.00% 10.01% 8.34% 8.51% 9.37% 9.61% 3.90% -
ROE 3.50% 3.82% 3.24% 3.88% 4.46% 4.69% 1.48% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 6.30 6.49 6.60 7.28 74.84 79.53 58.48 -31.00%
EPS 0.63 0.65 0.55 0.62 7.01 7.64 2.28 -19.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.17 0.16 1.57 1.63 1.5399 -30.06%
Adjusted Per Share Value based on latest NOSH - 1,301,935
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.29 12.59 12.79 14.05 12.80 11.00 7.99 7.43%
EPS 1.23 1.26 1.07 1.20 1.20 1.06 0.31 25.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3513 0.3296 0.3296 0.3087 0.2685 0.2254 0.2104 8.91%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.40 1.50 1.55 2.25 2.72 2.39 1.95 -
P/RPS 22.22 23.11 23.49 30.90 3.63 3.01 3.33 37.18%
P/EPS 222.22 230.77 281.82 362.90 38.80 31.28 85.53 17.24%
EY 0.45 0.43 0.35 0.28 2.58 3.20 1.17 -14.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.78 8.82 9.12 14.06 1.73 1.47 1.27 35.24%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 30/10/07 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 29/10/01 -
Price 1.42 1.55 1.30 2.30 3.30 2.45 1.75 -
P/RPS 22.54 23.88 19.70 31.59 4.41 3.08 2.99 40.00%
P/EPS 225.40 238.46 236.36 370.97 47.08 32.07 76.75 19.65%
EY 0.44 0.42 0.42 0.27 2.12 3.12 1.30 -16.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.89 9.12 7.65 14.38 2.10 1.50 1.14 38.02%

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