[GTRONIC] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.06%
YoY- 4.89%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 240,945 154,612 74,234 347,860 256,683 161,883 76,097 115.47%
PBT 19,456 10,808 6,154 34,575 24,802 15,046 7,353 91.19%
Tax -2,208 -755 -139 -3,985 -2,961 -1,277 -671 121.07%
NP 17,248 10,053 6,015 30,590 21,841 13,769 6,682 88.06%
-
NP to SH 17,248 10,053 6,015 30,590 21,841 13,769 6,682 88.06%
-
Tax Rate 11.35% 6.99% 2.26% 11.53% 11.94% 8.49% 9.13% -
Total Cost 223,697 144,559 68,219 317,270 234,842 148,114 69,415 118.01%
-
Net Worth 222,133 208,893 209,217 210,060 209,255 196,700 199,746 7.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 13,066 13,055 - 17,067 3,923 39,340 3,566 137.48%
Div Payout % 75.76% 129.87% - 55.79% 17.96% 285.71% 53.38% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 222,133 208,893 209,217 210,060 209,255 196,700 199,746 7.33%
NOSH 1,306,666 1,305,584 1,307,608 1,312,875 1,307,844 1,311,333 118,896 393.58%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.16% 6.50% 8.10% 8.79% 8.51% 8.51% 8.78% -
ROE 7.76% 4.81% 2.88% 14.56% 10.44% 7.00% 3.35% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.44 11.84 5.68 26.50 19.63 12.34 64.00 -56.34%
EPS 1.32 0.77 0.46 2.33 1.67 1.05 5.62 -61.89%
DPS 1.00 1.00 0.00 1.30 0.30 3.00 3.00 -51.89%
NAPS 0.17 0.16 0.16 0.16 0.16 0.15 1.68 -78.25%
Adjusted Per Share Value based on latest NOSH - 1,305,820
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.68 22.89 10.99 51.51 38.01 23.97 11.27 115.45%
EPS 2.55 1.49 0.89 4.53 3.23 2.04 0.99 87.79%
DPS 1.93 1.93 0.00 2.53 0.58 5.82 0.53 136.50%
NAPS 0.3289 0.3093 0.3098 0.311 0.3098 0.2912 0.2958 7.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.55 2.05 1.95 2.40 2.25 2.58 3.50 -
P/RPS 8.41 17.31 34.35 9.06 11.46 20.90 5.47 33.17%
P/EPS 117.42 266.23 423.91 103.00 134.73 245.71 62.28 52.55%
EY 0.85 0.38 0.24 0.97 0.74 0.41 1.61 -34.65%
DY 0.65 0.49 0.00 0.54 0.13 1.16 0.86 -17.01%
P/NAPS 9.12 12.81 12.19 15.00 14.06 17.20 2.08 167.64%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/10/05 26/07/05 26/04/05 23/02/05 26/10/04 29/07/04 26/04/04 -
Price 1.30 2.08 2.00 2.20 2.30 2.17 3.62 -
P/RPS 7.05 17.56 35.23 8.30 11.72 17.58 5.66 15.75%
P/EPS 98.48 270.13 434.78 94.42 137.72 206.67 64.41 32.68%
EY 1.02 0.37 0.23 1.06 0.73 0.48 1.55 -24.32%
DY 0.77 0.48 0.00 0.59 0.13 1.38 0.83 -4.87%
P/NAPS 7.65 13.00 12.50 13.75 14.38 14.47 2.15 132.88%

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