[GTRONIC] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -18.09%
YoY- -39.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 278,203 262,885 245,906 225,800 207,454 205,958 201,100 24.08%
PBT 26,242 28,356 23,686 18,688 22,460 25,305 32,398 -13.07%
Tax -5,611 -5,198 -3,208 -1,924 -1,994 -3,330 -3,640 33.33%
NP 20,631 23,157 20,478 16,764 20,466 21,974 28,758 -19.81%
-
NP to SH 20,631 23,157 20,478 16,764 20,466 21,974 28,758 -19.81%
-
Tax Rate 21.38% 18.33% 13.54% 10.30% 8.88% 13.16% 11.24% -
Total Cost 257,572 239,728 225,428 209,036 186,988 183,984 172,342 30.62%
-
Net Worth 156,752 152,039 144,014 148,026 143,280 142,179 139,810 7.90%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 22,527 15,546 23,228 - 5,546 - - -
Div Payout % 109.19% 67.13% 113.43% - 27.10% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 156,752 152,039 144,014 148,026 143,280 142,179 139,810 7.90%
NOSH 93,863 93,276 92,912 92,516 92,439 92,330 61,501 32.45%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 7.42% 8.81% 8.33% 7.42% 9.87% 10.67% 14.30% -
ROE 13.16% 15.23% 14.22% 11.33% 14.28% 15.46% 20.57% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 296.39 281.84 264.66 244.06 224.42 223.07 326.99 -6.32%
EPS 18.32 24.83 22.04 18.12 22.14 23.80 46.76 -46.36%
DPS 24.00 16.67 25.00 0.00 6.00 0.00 0.00 -
NAPS 1.67 1.63 1.55 1.60 1.55 1.5399 2.2733 -18.53%
Adjusted Per Share Value based on latest NOSH - 92,516
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 41.19 38.92 36.41 33.43 30.72 30.50 29.78 24.06%
EPS 3.05 3.43 3.03 2.48 3.03 3.25 4.26 -19.91%
DPS 3.34 2.30 3.44 0.00 0.82 0.00 0.00 -
NAPS 0.2321 0.2251 0.2132 0.2192 0.2121 0.2105 0.207 7.90%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.45 2.39 2.60 3.30 2.50 1.95 1.80 -
P/RPS 0.83 0.85 0.98 1.35 1.11 0.87 0.55 31.46%
P/EPS 11.15 9.63 11.80 18.21 11.29 8.19 3.85 102.78%
EY 8.97 10.39 8.48 5.49 8.86 12.21 25.98 -50.68%
DY 9.80 6.97 9.62 0.00 2.40 0.00 0.00 -
P/NAPS 1.47 1.47 1.68 2.06 1.61 1.27 0.79 51.11%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 29/10/02 30/07/02 23/04/02 25/02/02 29/10/01 25/07/01 -
Price 2.20 2.45 2.65 3.22 2.75 1.75 1.84 -
P/RPS 0.74 0.87 1.00 1.32 1.23 0.78 0.56 20.35%
P/EPS 10.01 9.87 12.02 17.77 12.42 7.35 3.93 86.18%
EY 9.99 10.13 8.32 5.63 8.05 13.60 25.41 -46.24%
DY 10.91 6.80 9.43 0.00 2.18 0.00 0.00 -
P/NAPS 1.32 1.50 1.71 2.01 1.77 1.14 0.81 38.35%

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