[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 48.11%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 256,683 161,883 76,097 331,306 240,351 153,974 79,465 118.04%
PBT 24,802 15,046 7,353 31,903 22,769 13,200 5,854 161.14%
Tax -2,961 -1,277 -671 -2,739 -3,078 -1,600 -341 320.80%
NP 21,841 13,769 6,682 29,164 19,691 11,600 5,513 149.74%
-
NP to SH 21,841 13,769 6,682 29,164 19,691 11,600 5,513 149.74%
-
Tax Rate 11.94% 8.49% 9.13% 8.59% 13.52% 12.12% 5.83% -
Total Cost 234,842 148,114 69,415 302,142 220,660 142,374 73,952 115.59%
-
Net Worth 209,255 196,700 199,746 184,948 179,633 168,313 163,348 17.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,923 39,340 3,566 19,650 - - - -
Div Payout % 17.96% 285.71% 53.38% 67.38% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 209,255 196,700 199,746 184,948 179,633 168,313 163,348 17.89%
NOSH 1,307,844 1,311,333 118,896 115,592 114,416 113,725 113,436 408.08%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.51% 8.51% 8.78% 8.80% 8.19% 7.53% 6.94% -
ROE 10.44% 7.00% 3.35% 15.77% 10.96% 6.89% 3.38% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 19.63 12.34 64.00 286.62 210.07 135.39 70.05 -57.07%
EPS 1.67 1.05 5.62 25.23 17.21 10.20 4.86 -50.84%
DPS 0.30 3.00 3.00 17.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 1.68 1.60 1.57 1.48 1.44 -76.79%
Adjusted Per Share Value based on latest NOSH - 115,653
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 38.01 23.97 11.27 49.05 35.59 22.80 11.77 118.01%
EPS 3.23 2.04 0.99 4.32 2.92 1.72 0.82 148.79%
DPS 0.58 5.82 0.53 2.91 0.00 0.00 0.00 -
NAPS 0.3098 0.2912 0.2958 0.2738 0.266 0.2492 0.2419 17.87%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.25 2.58 3.50 3.30 2.72 2.50 2.14 -
P/RPS 11.46 20.90 5.47 1.15 1.29 1.85 3.05 141.10%
P/EPS 134.73 245.71 62.28 13.08 15.80 24.51 44.03 110.34%
EY 0.74 0.41 1.61 7.65 6.33 4.08 2.27 -52.53%
DY 0.13 1.16 0.86 5.15 0.00 0.00 0.00 -
P/NAPS 14.06 17.20 2.08 2.06 1.73 1.69 1.49 344.72%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/10/04 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 30/04/03 -
Price 2.30 2.17 3.62 3.60 3.30 2.65 2.16 -
P/RPS 11.72 17.58 5.66 1.26 1.57 1.96 3.08 143.14%
P/EPS 137.72 206.67 64.41 14.27 19.17 25.98 44.44 112.12%
EY 0.73 0.48 1.55 7.01 5.22 3.85 2.25 -52.68%
DY 0.13 1.38 0.83 4.72 0.00 0.00 0.00 -
P/NAPS 14.38 14.47 2.15 2.25 2.10 1.79 1.50 349.42%

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