[GTRONIC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 4.01%
YoY- 38.17%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 312,209 332,567 345,996 327,937 301,218 215,828 201,900 7.53%
PBT 41,588 31,154 33,376 33,401 27,422 19,334 41,226 0.14%
Tax -11,437 -5,749 -3,453 -3,069 -5,469 -1,573 -4,268 17.84%
NP 30,151 25,405 29,923 30,332 21,953 17,761 36,958 -3.33%
-
NP to SH 30,151 25,405 29,923 30,332 21,953 17,761 36,958 -3.33%
-
Tax Rate 27.50% 18.45% 10.35% 9.19% 19.94% 8.14% 10.35% -
Total Cost 282,058 307,162 316,073 297,605 279,265 198,067 164,942 9.34%
-
Net Worth 221,100 222,574 209,217 199,746 163,348 148,026 131,976 8.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 22,193 16,980 13,058 7,036 10,780 5,547 4,908 28.57%
Div Payout % 73.61% 66.84% 43.64% 23.20% 49.11% 31.23% 13.28% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 221,100 222,574 209,217 199,746 163,348 148,026 131,976 8.97%
NOSH 1,300,588 1,309,259 1,307,608 118,896 113,436 92,516 61,461 66.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.66% 7.64% 8.65% 9.25% 7.29% 8.23% 18.31% -
ROE 13.64% 11.41% 14.30% 15.19% 13.44% 12.00% 28.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 24.01 25.40 26.46 275.82 265.54 233.29 328.50 -35.32%
EPS 2.32 1.94 2.29 25.51 19.35 19.20 60.13 -41.85%
DPS 1.70 1.30 1.00 5.92 9.50 6.00 8.00 -22.74%
NAPS 0.17 0.17 0.16 1.68 1.44 1.60 2.1473 -34.45%
Adjusted Per Share Value based on latest NOSH - 118,896
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 46.24 49.25 51.24 48.57 44.61 31.96 29.90 7.53%
EPS 4.47 3.76 4.43 4.49 3.25 2.63 5.47 -3.30%
DPS 3.29 2.51 1.93 1.04 1.60 0.82 0.73 28.50%
NAPS 0.3274 0.3296 0.3098 0.2958 0.2419 0.2192 0.1954 8.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.62 1.55 1.95 3.50 2.14 3.30 2.55 -
P/RPS 6.75 6.10 7.37 1.27 0.81 1.41 0.78 43.26%
P/EPS 69.88 79.88 85.21 13.72 11.06 17.19 4.24 59.49%
EY 1.43 1.25 1.17 7.29 9.04 5.82 23.58 -37.30%
DY 1.05 0.84 0.51 1.69 4.44 1.82 3.14 -16.68%
P/NAPS 9.53 9.12 12.19 2.08 1.49 2.06 1.19 41.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/04/07 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 25/04/01 -
Price 1.62 1.70 2.00 3.62 2.16 3.22 2.30 -
P/RPS 6.75 6.69 7.56 1.31 0.81 1.38 0.70 45.86%
P/EPS 69.88 87.61 87.40 14.19 11.16 16.77 3.82 62.28%
EY 1.43 1.14 1.14 7.05 8.96 5.96 26.14 -38.37%
DY 1.05 0.76 0.50 1.63 4.40 1.86 3.48 -18.09%
P/NAPS 9.53 10.00 12.50 2.15 1.50 2.01 1.07 43.95%

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