[GTRONIC] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 32.92%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 85,786 76,097 90,954 86,377 74,509 79,465 81,039 3.87%
PBT 7,693 7,353 9,133 9,569 7,346 5,854 4,974 33.77%
Tax -606 -671 339 -1,478 -1,259 -341 -1,711 -49.97%
NP 7,087 6,682 9,472 8,091 6,087 5,513 3,263 67.79%
-
NP to SH 7,087 6,682 9,472 8,091 6,087 5,513 3,263 67.79%
-
Tax Rate 7.88% 9.13% -3.71% 15.45% 17.14% 5.83% 34.40% -
Total Cost 78,699 69,415 81,482 78,286 68,422 73,952 77,776 0.79%
-
Net Worth 196,861 199,746 185,045 181,210 168,388 163,348 93,742 64.06%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 3,566 3,469 - - - 10,780 -
Div Payout % - 53.38% 36.63% - - - 330.38% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 196,861 199,746 185,045 181,210 168,388 163,348 93,742 64.06%
NOSH 1,312,407 118,896 115,653 115,420 113,775 113,436 93,742 481.81%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.26% 8.78% 10.41% 9.37% 8.17% 6.94% 4.03% -
ROE 3.60% 3.35% 5.12% 4.46% 3.61% 3.38% 3.48% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 6.54 64.00 78.64 74.84 65.49 70.05 86.45 -82.14%
EPS 0.54 5.62 8.19 7.01 5.35 4.86 2.90 -67.42%
DPS 0.00 3.00 3.00 0.00 0.00 0.00 11.50 -
NAPS 0.15 1.68 1.60 1.57 1.48 1.44 1.00 -71.80%
Adjusted Per Share Value based on latest NOSH - 115,420
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.70 11.27 13.47 12.79 11.03 11.77 12.00 3.85%
EPS 1.05 0.99 1.40 1.20 0.90 0.82 0.48 68.59%
DPS 0.00 0.53 0.51 0.00 0.00 0.00 1.60 -
NAPS 0.2915 0.2958 0.274 0.2683 0.2493 0.2419 0.1388 64.06%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.58 3.50 3.30 2.72 2.50 2.14 2.45 -
P/RPS 39.47 5.47 4.20 3.63 3.82 3.05 2.83 480.34%
P/EPS 477.78 62.28 40.29 38.80 46.73 44.03 70.39 258.90%
EY 0.21 1.61 2.48 2.58 2.14 2.27 1.42 -72.06%
DY 0.00 0.86 0.91 0.00 0.00 0.00 4.69 -
P/NAPS 17.20 2.08 2.06 1.73 1.69 1.49 2.45 267.07%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 -
Price 2.17 3.62 3.60 3.30 2.65 2.16 2.20 -
P/RPS 33.20 5.66 4.58 4.41 4.05 3.08 2.54 455.75%
P/EPS 401.85 64.41 43.96 47.08 49.53 44.44 63.20 243.60%
EY 0.25 1.55 2.28 2.12 2.02 2.25 1.58 -70.77%
DY 0.00 0.83 0.83 0.00 0.00 0.00 5.23 -
P/NAPS 14.47 2.15 2.25 2.10 1.79 1.50 2.20 251.44%

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