[GTRONIC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -80.34%
YoY- -9.98%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 324,148 240,945 154,612 74,234 347,860 256,683 161,883 58.66%
PBT 28,600 19,456 10,808 6,154 34,575 24,802 15,046 53.26%
Tax -4,701 -2,208 -755 -139 -3,985 -2,961 -1,277 137.84%
NP 23,899 17,248 10,053 6,015 30,590 21,841 13,769 44.28%
-
NP to SH 23,899 17,248 10,053 6,015 30,590 21,841 13,769 44.28%
-
Tax Rate 16.44% 11.35% 6.99% 2.26% 11.53% 11.94% 8.49% -
Total Cost 300,249 223,697 144,559 68,219 317,270 234,842 148,114 59.96%
-
Net Worth 209,625 222,133 208,893 209,217 210,060 209,255 196,700 4.32%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 22,272 13,066 13,055 - 17,067 3,923 39,340 -31.49%
Div Payout % 93.20% 75.76% 129.87% - 55.79% 17.96% 285.71% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 209,625 222,133 208,893 209,217 210,060 209,255 196,700 4.32%
NOSH 1,310,160 1,306,666 1,305,584 1,307,608 1,312,875 1,307,844 1,311,333 -0.05%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.37% 7.16% 6.50% 8.10% 8.79% 8.51% 8.51% -
ROE 11.40% 7.76% 4.81% 2.88% 14.56% 10.44% 7.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 24.74 18.44 11.84 5.68 26.50 19.63 12.34 58.79%
EPS 1.82 1.32 0.77 0.46 2.33 1.67 1.05 44.15%
DPS 1.70 1.00 1.00 0.00 1.30 0.30 3.00 -31.45%
NAPS 0.16 0.17 0.16 0.16 0.16 0.16 0.15 4.38%
Adjusted Per Share Value based on latest NOSH - 1,307,608
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 47.99 35.68 22.89 10.99 51.51 38.01 23.97 58.64%
EPS 3.54 2.55 1.49 0.89 4.53 3.23 2.04 44.26%
DPS 3.30 1.93 1.93 0.00 2.53 0.58 5.82 -31.42%
NAPS 0.3104 0.3289 0.3093 0.3098 0.311 0.3098 0.2912 4.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.52 1.55 2.05 1.95 2.40 2.25 2.58 -
P/RPS 6.14 8.41 17.31 34.35 9.06 11.46 20.90 -55.70%
P/EPS 83.33 117.42 266.23 423.91 103.00 134.73 245.71 -51.27%
EY 1.20 0.85 0.38 0.24 0.97 0.74 0.41 104.21%
DY 1.12 0.65 0.49 0.00 0.54 0.13 1.16 -2.30%
P/NAPS 9.50 9.12 12.81 12.19 15.00 14.06 17.20 -32.60%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 25/10/05 26/07/05 26/04/05 23/02/05 26/10/04 29/07/04 -
Price 1.67 1.30 2.08 2.00 2.20 2.30 2.17 -
P/RPS 6.75 7.05 17.56 35.23 8.30 11.72 17.58 -47.08%
P/EPS 91.55 98.48 270.13 434.78 94.42 137.72 206.67 -41.80%
EY 1.09 1.02 0.37 0.23 1.06 0.73 0.48 72.50%
DY 1.02 0.77 0.48 0.00 0.59 0.13 1.38 -18.20%
P/NAPS 10.44 7.65 13.00 12.50 13.75 14.38 14.47 -19.50%

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