[GTRONIC] QoQ Annualized Quarter 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- 6.89%
YoY- 31.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 331,306 320,468 307,948 317,860 278,203 262,885 245,906 21.91%
PBT 31,903 30,358 26,400 23,416 26,242 28,356 23,686 21.89%
Tax -2,739 -4,104 -3,200 -1,364 -5,611 -5,198 -3,208 -9.97%
NP 29,164 26,254 23,200 22,052 20,631 23,157 20,478 26.50%
-
NP to SH 29,164 26,254 23,200 22,052 20,631 23,157 20,478 26.50%
-
Tax Rate 8.59% 13.52% 12.12% 5.83% 21.38% 18.33% 13.54% -
Total Cost 302,142 294,213 284,748 295,808 257,572 239,728 225,428 21.49%
-
Net Worth 184,948 179,633 168,313 163,348 156,752 152,039 144,014 18.09%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 19,650 - - - 22,527 15,546 23,228 -10.52%
Div Payout % 67.38% - - - 109.19% 67.13% 113.43% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 184,948 179,633 168,313 163,348 156,752 152,039 144,014 18.09%
NOSH 115,592 114,416 113,725 113,436 93,863 93,276 92,912 15.62%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.80% 8.19% 7.53% 6.94% 7.42% 8.81% 8.33% -
ROE 15.77% 14.62% 13.78% 13.50% 13.16% 15.23% 14.22% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 286.62 280.09 270.78 280.21 296.39 281.84 264.66 5.44%
EPS 25.23 22.95 20.40 19.44 18.32 24.83 22.04 9.40%
DPS 17.00 0.00 0.00 0.00 24.00 16.67 25.00 -22.61%
NAPS 1.60 1.57 1.48 1.44 1.67 1.63 1.55 2.13%
Adjusted Per Share Value based on latest NOSH - 113,436
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 49.05 47.45 45.60 47.06 41.19 38.92 36.41 21.91%
EPS 4.32 3.89 3.44 3.27 3.05 3.43 3.03 26.59%
DPS 2.91 0.00 0.00 0.00 3.34 2.30 3.44 -10.52%
NAPS 0.2738 0.266 0.2492 0.2419 0.2321 0.2251 0.2132 18.09%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.30 2.72 2.50 2.14 2.45 2.39 2.60 -
P/RPS 1.15 0.97 0.92 0.76 0.83 0.85 0.98 11.22%
P/EPS 13.08 11.85 12.25 11.01 11.15 9.63 11.80 7.08%
EY 7.65 8.44 8.16 9.08 8.97 10.39 8.48 -6.61%
DY 5.15 0.00 0.00 0.00 9.80 6.97 9.62 -33.99%
P/NAPS 2.06 1.73 1.69 1.49 1.47 1.47 1.68 14.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 29/10/02 30/07/02 -
Price 3.60 3.30 2.65 2.16 2.20 2.45 2.65 -
P/RPS 1.26 1.18 0.98 0.77 0.74 0.87 1.00 16.60%
P/EPS 14.27 14.38 12.99 11.11 10.01 9.87 12.02 12.08%
EY 7.01 6.95 7.70 9.00 9.99 10.13 8.32 -10.76%
DY 4.72 0.00 0.00 0.00 10.91 6.80 9.43 -36.87%
P/NAPS 2.25 2.10 1.79 1.50 1.32 1.50 1.71 20.01%

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