[GTRONIC] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 17.07%
YoY- 190.29%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 78,194 83,180 91,177 90,954 81,039 52,985 57,617 5.21%
PBT 12,220 9,610 9,773 9,133 4,974 3,480 12,299 -0.10%
Tax -5,166 -2,509 -1,024 339 -1,711 505 -580 43.95%
NP 7,054 7,101 8,749 9,472 3,263 3,985 11,719 -8.10%
-
NP to SH 7,054 7,101 8,749 9,472 3,263 3,985 11,719 -8.10%
-
Tax Rate 42.27% 26.11% 10.48% -3.71% 34.40% -14.51% 4.72% -
Total Cost 71,140 76,079 82,428 81,482 77,776 49,000 45,898 7.57%
-
Net Worth 209,007 224,121 208,931 185,045 93,742 143,312 125,338 8.89%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 9,144 3,955 13,058 3,469 10,780 5,547 4,908 10.92%
Div Payout % 129.63% 55.70% 149.25% 36.63% 330.38% 139.21% 41.88% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 209,007 224,121 208,931 185,045 93,742 143,312 125,338 8.89%
NOSH 1,306,296 1,318,363 1,305,820 115,653 93,742 92,459 61,356 66.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.02% 8.54% 9.60% 10.41% 4.03% 7.52% 20.34% -
ROE 3.38% 3.17% 4.19% 5.12% 3.48% 2.78% 9.35% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 5.99 6.31 6.98 78.64 86.45 57.31 93.91 -36.77%
EPS 0.54 0.54 0.67 8.19 2.90 4.31 19.10 -44.79%
DPS 0.70 0.30 1.00 3.00 11.50 6.00 8.00 -33.35%
NAPS 0.16 0.17 0.16 1.60 1.00 1.55 2.0428 -34.57%
Adjusted Per Share Value based on latest NOSH - 115,653
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.59 12.33 13.51 13.48 12.01 7.85 8.54 5.21%
EPS 1.05 1.05 1.30 1.40 0.48 0.59 1.74 -8.07%
DPS 1.36 0.59 1.94 0.51 1.60 0.82 0.73 10.92%
NAPS 0.3097 0.3321 0.3096 0.2742 0.1389 0.2124 0.1857 8.89%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.48 1.52 2.40 3.30 2.45 2.50 2.95 -
P/RPS 24.72 24.09 34.37 4.20 2.83 4.36 3.14 41.02%
P/EPS 274.07 282.20 358.21 40.29 70.39 58.00 15.45 61.45%
EY 0.36 0.35 0.28 2.48 1.42 1.72 6.47 -38.19%
DY 0.47 0.20 0.42 0.91 4.69 2.40 2.71 -25.31%
P/NAPS 9.25 8.94 15.00 2.06 2.45 1.61 1.44 36.32%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 23/02/05 24/02/04 25/02/03 25/02/02 20/02/01 -
Price 2.03 1.67 2.20 3.60 2.20 2.75 3.15 -
P/RPS 33.91 26.47 31.51 4.58 2.54 4.80 3.35 47.05%
P/EPS 375.93 310.05 328.36 43.96 63.20 63.81 16.49 68.34%
EY 0.27 0.32 0.30 2.28 1.58 1.57 6.06 -40.44%
DY 0.34 0.18 0.45 0.83 5.23 2.18 2.54 -28.46%
P/NAPS 12.69 9.82 13.75 2.25 2.20 1.77 1.54 42.09%

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