[GTRONIC] YoY TTM 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- 3.3%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 306,812 334,070 340,588 339,214 309,224 229,856 211,553 6.38%
PBT 41,250 36,319 30,337 33,748 27,598 18,102 39,759 0.61%
Tax -12,056 -6,992 -3,463 -2,416 -5,606 -1,776 -3,838 21.00%
NP 29,194 29,327 26,874 31,332 21,992 16,326 35,921 -3.39%
-
NP to SH 29,194 29,327 26,874 31,332 21,992 16,326 35,921 -3.39%
-
Tax Rate 29.23% 19.25% 11.42% 7.16% 20.31% 9.81% 9.65% -
Total Cost 277,618 304,743 313,714 307,882 287,232 213,530 175,632 7.92%
-
Net Worth 224,624 221,836 208,412 196,861 113,775 92,903 139,778 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 30,285 17,004 26,084 7,036 10,780 5,547 4,908 35.41%
Div Payout % 103.74% 57.98% 97.06% 22.46% 49.02% 33.98% 13.66% -
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 224,624 221,836 208,412 196,861 113,775 92,903 139,778 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 9.52% 8.78% 7.89% 9.24% 7.11% 7.10% 16.98% -
ROE 13.00% 13.22% 12.89% 15.92% 19.33% 17.57% 25.70% -
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 23.22 25.60 26.15 25.85 271.78 247.41 344.06 -36.17%
EPS 2.21 2.25 2.06 2.39 19.33 17.57 58.42 -42.04%
DPS 2.30 1.30 2.00 0.54 9.48 6.00 8.00 -18.75%
NAPS 0.17 0.17 0.16 0.15 1.00 1.00 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 45.43 49.46 50.43 50.23 45.79 34.03 31.32 6.39%
EPS 4.32 4.34 3.98 4.64 3.26 2.42 5.32 -3.40%
DPS 4.48 2.52 3.86 1.04 1.60 0.82 0.73 35.29%
NAPS 0.3326 0.3285 0.3086 0.2915 0.1685 0.1376 0.207 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 6.55 6.25 7.84 9.98 0.92 1.05 0.52 52.50%
P/EPS 68.80 71.19 99.36 108.07 12.93 14.80 3.08 67.77%
EY 1.45 1.40 1.01 0.93 7.73 6.76 32.46 -40.41%
DY 1.51 0.81 0.98 0.21 3.79 2.31 4.44 -16.44%
P/NAPS 8.94 9.41 12.81 17.20 2.50 2.60 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 6.46 5.86 7.95 8.40 0.98 1.07 0.53 51.67%
P/EPS 67.89 66.74 100.82 90.90 13.71 15.08 3.15 66.78%
EY 1.47 1.50 0.99 1.10 7.29 6.63 31.75 -40.06%
DY 1.53 0.87 0.96 0.25 3.58 2.26 4.35 -15.97%
P/NAPS 8.82 8.82 13.00 14.47 2.65 2.65 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