[GTRONIC] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -10.91%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 320,468 307,948 317,860 278,203 262,885 245,906 225,800 26.26%
PBT 30,358 26,400 23,416 26,242 28,356 23,686 18,688 38.14%
Tax -4,104 -3,200 -1,364 -5,611 -5,198 -3,208 -1,924 65.62%
NP 26,254 23,200 22,052 20,631 23,157 20,478 16,764 34.82%
-
NP to SH 26,254 23,200 22,052 20,631 23,157 20,478 16,764 34.82%
-
Tax Rate 13.52% 12.12% 5.83% 21.38% 18.33% 13.54% 10.30% -
Total Cost 294,213 284,748 295,808 257,572 239,728 225,428 209,036 25.56%
-
Net Worth 179,633 168,313 163,348 156,752 152,039 144,014 148,026 13.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 22,527 15,546 23,228 - -
Div Payout % - - - 109.19% 67.13% 113.43% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 179,633 168,313 163,348 156,752 152,039 144,014 148,026 13.75%
NOSH 114,416 113,725 113,436 93,863 93,276 92,912 92,516 15.20%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.19% 7.53% 6.94% 7.42% 8.81% 8.33% 7.42% -
ROE 14.62% 13.78% 13.50% 13.16% 15.23% 14.22% 11.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 280.09 270.78 280.21 296.39 281.84 264.66 244.06 9.60%
EPS 22.95 20.40 19.44 18.32 24.83 22.04 18.12 17.04%
DPS 0.00 0.00 0.00 24.00 16.67 25.00 0.00 -
NAPS 1.57 1.48 1.44 1.67 1.63 1.55 1.60 -1.25%
Adjusted Per Share Value based on latest NOSH - 93,742
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 47.45 45.60 47.06 41.19 38.92 36.41 33.43 26.27%
EPS 3.89 3.44 3.27 3.05 3.43 3.03 2.48 34.96%
DPS 0.00 0.00 0.00 3.34 2.30 3.44 0.00 -
NAPS 0.266 0.2492 0.2419 0.2321 0.2251 0.2132 0.2192 13.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.72 2.50 2.14 2.45 2.39 2.60 3.30 -
P/RPS 0.97 0.92 0.76 0.83 0.85 0.98 1.35 -19.76%
P/EPS 11.85 12.25 11.01 11.15 9.63 11.80 18.21 -24.88%
EY 8.44 8.16 9.08 8.97 10.39 8.48 5.49 33.16%
DY 0.00 0.00 0.00 9.80 6.97 9.62 0.00 -
P/NAPS 1.73 1.69 1.49 1.47 1.47 1.68 2.06 -10.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 31/10/03 31/07/03 30/04/03 25/02/03 29/10/02 30/07/02 23/04/02 -
Price 3.30 2.65 2.16 2.20 2.45 2.65 3.22 -
P/RPS 1.18 0.98 0.77 0.74 0.87 1.00 1.32 -7.19%
P/EPS 14.38 12.99 11.11 10.01 9.87 12.02 17.77 -13.14%
EY 6.95 7.70 9.00 9.99 10.13 8.32 5.63 15.06%
DY 0.00 0.00 0.00 10.91 6.80 9.43 0.00 -
P/NAPS 2.10 1.79 1.50 1.32 1.50 1.71 2.01 2.96%

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