[GTRONIC] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 58.62%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 154,612 74,234 347,860 256,683 161,883 76,097 331,306 -39.86%
PBT 10,808 6,154 34,575 24,802 15,046 7,353 31,903 -51.43%
Tax -755 -139 -3,985 -2,961 -1,277 -671 -2,739 -57.67%
NP 10,053 6,015 30,590 21,841 13,769 6,682 29,164 -50.86%
-
NP to SH 10,053 6,015 30,590 21,841 13,769 6,682 29,164 -50.86%
-
Tax Rate 6.99% 2.26% 11.53% 11.94% 8.49% 9.13% 8.59% -
Total Cost 144,559 68,219 317,270 234,842 148,114 69,415 302,142 -38.85%
-
Net Worth 208,893 209,217 210,060 209,255 196,700 199,746 184,948 8.46%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 13,055 - 17,067 3,923 39,340 3,566 19,650 -23.87%
Div Payout % 129.87% - 55.79% 17.96% 285.71% 53.38% 67.38% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 208,893 209,217 210,060 209,255 196,700 199,746 184,948 8.46%
NOSH 1,305,584 1,307,608 1,312,875 1,307,844 1,311,333 118,896 115,592 404.14%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 6.50% 8.10% 8.79% 8.51% 8.51% 8.78% 8.80% -
ROE 4.81% 2.88% 14.56% 10.44% 7.00% 3.35% 15.77% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.84 5.68 26.50 19.63 12.34 64.00 286.62 -88.07%
EPS 0.77 0.46 2.33 1.67 1.05 5.62 25.23 -90.25%
DPS 1.00 0.00 1.30 0.30 3.00 3.00 17.00 -84.90%
NAPS 0.16 0.16 0.16 0.16 0.15 1.68 1.60 -78.48%
Adjusted Per Share Value based on latest NOSH - 1,301,935
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 22.89 10.99 51.51 38.01 23.97 11.27 49.05 -39.86%
EPS 1.49 0.89 4.53 3.23 2.04 0.99 4.32 -50.85%
DPS 1.93 0.00 2.53 0.58 5.82 0.53 2.91 -23.96%
NAPS 0.3093 0.3098 0.311 0.3098 0.2912 0.2958 0.2738 8.47%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.05 1.95 2.40 2.25 2.58 3.50 3.30 -
P/RPS 17.31 34.35 9.06 11.46 20.90 5.47 1.15 510.63%
P/EPS 266.23 423.91 103.00 134.73 245.71 62.28 13.08 646.84%
EY 0.38 0.24 0.97 0.74 0.41 1.61 7.65 -86.51%
DY 0.49 0.00 0.54 0.13 1.16 0.86 5.15 -79.18%
P/NAPS 12.81 12.19 15.00 14.06 17.20 2.08 2.06 238.53%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/07/05 26/04/05 23/02/05 26/10/04 29/07/04 26/04/04 24/02/04 -
Price 2.08 2.00 2.20 2.30 2.17 3.62 3.60 -
P/RPS 17.56 35.23 8.30 11.72 17.58 5.66 1.26 480.05%
P/EPS 270.13 434.78 94.42 137.72 206.67 64.41 14.27 611.55%
EY 0.37 0.23 1.06 0.73 0.48 1.55 7.01 -85.95%
DY 0.48 0.00 0.59 0.13 1.38 0.83 4.72 -78.24%
P/NAPS 13.00 12.50 13.75 14.38 14.47 2.15 2.25 222.33%

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