[GTRONIC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 6.41%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 332,567 345,996 327,937 301,218 215,828 201,900 99,040 22.35%
PBT 31,154 33,376 33,401 27,422 19,334 41,226 26,009 3.05%
Tax -5,749 -3,453 -3,069 -5,469 -1,573 -4,268 -2,596 14.16%
NP 25,405 29,923 30,332 21,953 17,761 36,958 23,413 1.36%
-
NP to SH 25,405 29,923 30,332 21,953 17,761 36,958 23,413 1.36%
-
Tax Rate 18.45% 10.35% 9.19% 19.94% 8.14% 10.35% 9.98% -
Total Cost 307,162 316,073 297,605 279,265 198,067 164,942 75,627 26.29%
-
Net Worth 222,574 209,217 199,746 163,348 148,026 131,976 100,824 14.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 16,980 13,058 7,036 10,780 5,547 4,908 - -
Div Payout % 66.84% 43.64% 23.20% 49.11% 31.23% 13.28% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 222,574 209,217 199,746 163,348 148,026 131,976 100,824 14.10%
NOSH 1,309,259 1,307,608 118,896 113,436 92,516 61,461 61,388 66.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.64% 8.65% 9.25% 7.29% 8.23% 18.31% 23.64% -
ROE 11.41% 14.30% 15.19% 13.44% 12.00% 28.00% 23.22% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 25.40 26.46 275.82 265.54 233.29 328.50 161.33 -26.50%
EPS 1.94 2.29 25.51 19.35 19.20 60.13 38.14 -39.11%
DPS 1.30 1.00 5.92 9.50 6.00 8.00 0.00 -
NAPS 0.17 0.16 1.68 1.44 1.60 2.1473 1.6424 -31.46%
Adjusted Per Share Value based on latest NOSH - 113,436
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 49.25 51.24 48.57 44.61 31.96 29.90 14.67 22.35%
EPS 3.76 4.43 4.49 3.25 2.63 5.47 3.47 1.34%
DPS 2.51 1.93 1.04 1.60 0.82 0.73 0.00 -
NAPS 0.3296 0.3098 0.2958 0.2419 0.2192 0.1954 0.1493 14.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.55 1.95 3.50 2.14 3.30 2.55 7.85 -
P/RPS 6.10 7.37 1.27 0.81 1.41 0.78 4.87 3.82%
P/EPS 79.88 85.21 13.72 11.06 17.19 4.24 20.58 25.34%
EY 1.25 1.17 7.29 9.04 5.82 23.58 4.86 -20.24%
DY 0.84 0.51 1.69 4.44 1.82 3.14 0.00 -
P/NAPS 9.12 12.19 2.08 1.49 2.06 1.19 4.78 11.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 25/04/01 - -
Price 1.70 2.00 3.62 2.16 3.22 2.30 0.00 -
P/RPS 6.69 7.56 1.31 0.81 1.38 0.70 0.00 -
P/EPS 87.61 87.40 14.19 11.16 16.77 3.82 0.00 -
EY 1.14 1.14 7.05 8.96 5.96 26.14 0.00 -
DY 0.76 0.50 1.63 4.40 1.86 3.48 0.00 -
P/NAPS 10.00 12.50 2.15 1.50 2.01 1.07 0.00 -

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