[GTRONIC] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -6.34%
YoY- -20.4%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 275,919 313,681 327,678 324,125 347,859 331,305 278,203 -0.13%
PBT 29,564 38,782 39,696 29,067 34,575 31,902 26,240 2.00%
Tax -7,796 -8,642 -9,108 -4,717 -3,985 -2,739 -5,609 5.63%
NP 21,768 30,140 30,588 24,350 30,590 29,163 20,631 0.89%
-
NP to SH 21,768 30,140 30,588 24,350 30,590 29,163 20,631 0.89%
-
Tax Rate 26.37% 22.28% 22.94% 16.23% 11.53% 8.59% 21.38% -
Total Cost 254,151 283,541 297,090 299,775 317,269 302,142 257,572 -0.22%
-
Net Worth 218,123 221,485 209,007 224,121 208,931 185,045 93,742 15.09%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 26,287 31,563 22,193 16,980 16,625 3,469 10,780 16.00%
Div Payout % 120.76% 104.72% 72.56% 69.74% 54.35% 11.90% 52.25% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 218,123 221,485 209,007 224,121 208,931 185,045 93,742 15.09%
NOSH 1,283,076 1,302,857 1,306,296 1,318,363 1,305,820 115,653 93,742 54.60%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.89% 9.61% 9.33% 7.51% 8.79% 8.80% 7.42% -
ROE 9.98% 13.61% 14.63% 10.86% 14.64% 15.76% 22.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.50 24.08 25.08 24.59 26.64 286.46 296.77 -35.40%
EPS 1.70 2.31 2.34 1.85 2.34 25.22 22.01 -34.71%
DPS 2.05 2.40 1.70 1.30 1.27 3.00 11.50 -24.96%
NAPS 0.17 0.17 0.16 0.17 0.16 1.60 1.00 -25.55%
Adjusted Per Share Value based on latest NOSH - 1,318,363
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 40.89 46.48 48.56 48.03 51.55 49.10 41.23 -0.13%
EPS 3.23 4.47 4.53 3.61 4.53 4.32 3.06 0.90%
DPS 3.90 4.68 3.29 2.52 2.46 0.51 1.60 15.99%
NAPS 0.3232 0.3282 0.3097 0.3321 0.3096 0.2742 0.1389 15.09%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.75 1.35 1.48 1.52 2.40 3.30 2.45 -
P/RPS 3.49 5.61 5.90 6.18 9.01 1.15 0.83 27.01%
P/EPS 44.21 58.36 63.21 82.30 102.45 13.09 11.13 25.81%
EY 2.26 1.71 1.58 1.22 0.98 7.64 8.98 -20.52%
DY 2.73 1.78 1.15 0.86 0.53 0.91 4.69 -8.61%
P/NAPS 4.41 7.94 9.25 8.94 15.00 2.06 2.45 10.28%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 26/02/07 23/02/06 23/02/05 24/02/04 25/02/03 -
Price 0.73 1.15 2.03 1.67 2.20 3.60 2.20 -
P/RPS 3.39 4.78 8.09 6.79 8.26 1.26 0.74 28.84%
P/EPS 43.03 49.71 86.69 90.42 93.91 14.28 10.00 27.50%
EY 2.32 2.01 1.15 1.11 1.06 7.00 10.00 -21.59%
DY 2.81 2.09 0.84 0.78 0.58 0.83 5.23 -9.82%
P/NAPS 4.29 6.76 12.69 9.82 13.75 2.25 2.20 11.76%

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