[GTRONIC] YoY TTM 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- 27.05%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 327,678 324,125 347,859 331,305 278,203 207,454 186,196 9.87%
PBT 39,696 29,067 34,575 31,902 26,240 22,459 41,105 -0.57%
Tax -9,108 -4,717 -3,985 -2,739 -5,609 -1,993 -4,278 13.41%
NP 30,588 24,350 30,590 29,163 20,631 20,466 36,827 -3.04%
-
NP to SH 30,588 24,350 30,590 29,163 20,631 20,466 36,827 -3.04%
-
Tax Rate 22.94% 16.23% 11.53% 8.59% 21.38% 8.87% 10.41% -
Total Cost 297,090 299,775 317,269 302,142 257,572 186,988 149,369 12.13%
-
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 22,193 16,980 16,625 3,469 10,780 5,547 4,908 28.57%
Div Payout % 72.56% 69.74% 54.35% 11.90% 52.25% 27.11% 13.33% -
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 9.33% 7.51% 8.79% 8.80% 7.42% 9.87% 19.78% -
ROE 14.63% 10.86% 14.64% 15.76% 22.01% 14.28% 29.38% -
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 25.08 24.59 26.64 286.46 296.77 224.37 303.47 -33.98%
EPS 2.34 1.85 2.34 25.22 22.01 22.14 60.02 -41.75%
DPS 1.70 1.30 1.27 3.00 11.50 6.00 8.00 -22.74%
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 48.56 48.03 51.55 49.10 41.23 30.74 27.59 9.87%
EPS 4.53 3.61 4.53 4.32 3.06 3.03 5.46 -3.06%
DPS 3.29 2.52 2.46 0.51 1.60 0.82 0.73 28.50%
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 5.90 6.18 9.01 1.15 0.83 1.11 0.97 35.08%
P/EPS 63.21 82.30 102.45 13.09 11.13 11.29 4.91 53.06%
EY 1.58 1.22 0.98 7.64 8.98 8.85 20.35 -34.67%
DY 1.15 0.86 0.53 0.91 4.69 2.40 2.71 -13.30%
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 8.09 6.79 8.26 1.26 0.74 1.23 1.04 40.74%
P/EPS 86.69 90.42 93.91 14.28 10.00 12.42 5.25 59.54%
EY 1.15 1.11 1.06 7.00 10.00 8.05 19.05 -37.35%
DY 0.84 0.78 0.58 0.83 5.23 2.18 2.54 -16.83%
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