[GTRONIC] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 78.21%
YoY- -10.85%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 67,947 82,961 84,927 86,333 94,799 86,377 74,211 -1.45%
PBT 7,192 11,027 9,416 8,649 9,756 9,569 9,424 -4.40%
Tax -1,580 -2,731 -912 -1,453 -1,684 -1,478 -2,295 -6.02%
NP 5,612 8,296 8,504 7,196 8,072 8,091 7,129 -3.90%
-
NP to SH 5,612 8,296 8,504 7,196 8,072 8,091 7,129 -3.90%
-
Tax Rate 21.97% 24.77% 9.69% 16.80% 17.26% 15.45% 24.35% -
Total Cost 62,335 74,665 76,423 79,137 86,727 78,286 67,082 -1.21%
-
Net Worth 234,920 237,028 222,412 222,421 208,309 181,210 152,097 7.50%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 234,920 237,028 222,412 222,421 208,309 181,210 152,097 7.50%
NOSH 1,305,116 1,316,825 1,308,307 1,308,363 1,301,935 115,420 93,311 55.15%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 8.26% 10.00% 10.01% 8.34% 8.51% 9.37% 9.61% -
ROE 2.39% 3.50% 3.82% 3.24% 3.88% 4.46% 4.69% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 5.21 6.30 6.49 6.60 7.28 74.84 79.53 -36.48%
EPS 0.43 0.63 0.65 0.55 0.62 7.01 7.64 -38.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.17 0.17 0.16 1.57 1.63 -30.71%
Adjusted Per Share Value based on latest NOSH - 1,308,363
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.06 12.28 12.57 12.78 14.04 12.79 10.99 -1.46%
EPS 0.83 1.23 1.26 1.07 1.20 1.20 1.06 -3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3478 0.351 0.3293 0.3293 0.3084 0.2683 0.2252 7.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.00 1.40 1.50 1.55 2.25 2.72 2.39 -
P/RPS 19.21 22.22 23.11 23.49 30.90 3.63 3.01 36.15%
P/EPS 232.56 222.22 230.77 281.82 362.90 38.80 31.28 39.66%
EY 0.43 0.45 0.43 0.35 0.28 2.58 3.20 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.56 7.78 8.82 9.12 14.06 1.73 1.47 24.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/10/08 30/10/07 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 -
Price 0.73 1.42 1.55 1.30 2.30 3.30 2.45 -
P/RPS 14.02 22.54 23.88 19.70 31.59 4.41 3.08 28.70%
P/EPS 169.77 225.40 238.46 236.36 370.97 47.08 32.07 31.98%
EY 0.59 0.44 0.42 0.42 0.27 2.12 3.12 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 7.89 9.12 7.65 14.38 2.10 1.50 18.03%

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