[GTRONIC] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -10.19%
YoY- -14.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 317,046 306,812 334,070 340,588 339,214 309,224 229,856 5.50%
PBT 37,880 41,250 36,319 30,337 33,748 27,598 18,102 13.08%
Tax -6,888 -12,056 -6,992 -3,463 -2,416 -5,606 -1,776 25.31%
NP 30,992 29,194 29,327 26,874 31,332 21,992 16,326 11.26%
-
NP to SH 30,992 29,194 29,327 26,874 31,332 21,992 16,326 11.26%
-
Tax Rate 18.18% 29.23% 19.25% 11.42% 7.16% 20.31% 9.81% -
Total Cost 286,054 277,618 304,743 313,714 307,882 287,232 213,530 4.98%
-
Net Worth 223,125 224,624 221,836 208,412 196,861 113,775 92,903 15.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 36,710 30,285 17,004 26,084 7,036 10,780 5,547 36.98%
Div Payout % 118.45% 103.74% 57.98% 97.06% 22.46% 49.02% 33.98% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 223,125 224,624 221,836 208,412 196,861 113,775 92,903 15.70%
NOSH 1,312,499 1,321,320 1,304,918 1,302,580 1,312,407 113,775 92,903 55.41%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 9.78% 9.52% 8.78% 7.89% 9.24% 7.11% 7.10% -
ROE 13.89% 13.00% 13.22% 12.89% 15.92% 19.33% 17.57% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 24.16 23.22 25.60 26.15 25.85 271.78 247.41 -32.11%
EPS 2.36 2.21 2.25 2.06 2.39 19.33 17.57 -28.41%
DPS 2.80 2.30 1.30 2.00 0.54 9.48 6.00 -11.91%
NAPS 0.17 0.17 0.17 0.16 0.15 1.00 1.00 -25.55%
Adjusted Per Share Value based on latest NOSH - 1,302,580
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 46.98 45.47 49.51 50.47 50.27 45.82 34.06 5.50%
EPS 4.59 4.33 4.35 3.98 4.64 3.26 2.42 11.24%
DPS 5.44 4.49 2.52 3.87 1.04 1.60 0.82 37.03%
NAPS 0.3307 0.3329 0.3287 0.3088 0.2917 0.1686 0.1377 15.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 1.00 1.52 1.60 2.05 2.58 2.50 2.60 -
P/RPS 4.14 6.55 6.25 7.84 9.98 0.92 1.05 25.66%
P/EPS 42.35 68.80 71.19 99.36 108.07 12.93 14.80 19.13%
EY 2.36 1.45 1.40 1.01 0.93 7.73 6.76 -16.07%
DY 2.80 1.51 0.81 0.98 0.21 3.79 2.31 3.25%
P/NAPS 5.88 8.94 9.41 12.81 17.20 2.50 2.60 14.55%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/07/08 31/07/07 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 -
Price 1.02 1.50 1.50 2.08 2.17 2.65 2.65 -
P/RPS 4.22 6.46 5.86 7.95 8.40 0.98 1.07 25.66%
P/EPS 43.20 67.89 66.74 100.82 90.90 13.71 15.08 19.15%
EY 2.31 1.47 1.50 0.99 1.10 7.29 6.63 -16.10%
DY 2.75 1.53 0.87 0.96 0.25 3.58 2.26 3.32%
P/NAPS 6.00 8.82 8.82 13.00 14.47 2.65 2.65 14.57%

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