[GTRONIC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 68.95%
YoY- 31.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 90,954 86,377 74,509 79,465 81,039 74,211 66,503 23.14%
PBT 9,133 9,569 7,346 5,854 4,974 9,424 7,171 17.44%
Tax 339 -1,478 -1,259 -341 -1,711 -2,295 -1,123 -
NP 9,472 8,091 6,087 5,513 3,263 7,129 6,048 34.75%
-
NP to SH 9,472 8,091 6,087 5,513 3,263 7,129 6,048 34.75%
-
Tax Rate -3.71% 15.45% 17.14% 5.83% 34.40% 24.35% 15.66% -
Total Cost 81,482 78,286 68,422 73,952 77,776 67,082 60,455 21.95%
-
Net Worth 185,045 181,210 168,388 163,348 93,742 152,097 143,999 18.14%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 3,469 - - - 10,780 - 11,612 -55.21%
Div Payout % 36.63% - - - 330.38% - 192.01% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 185,045 181,210 168,388 163,348 93,742 152,097 143,999 18.14%
NOSH 115,653 115,420 113,775 113,436 93,742 93,311 92,903 15.67%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.41% 9.37% 8.17% 6.94% 4.03% 9.61% 9.09% -
ROE 5.12% 4.46% 3.61% 3.38% 3.48% 4.69% 4.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 78.64 74.84 65.49 70.05 86.45 79.53 71.58 6.45%
EPS 8.19 7.01 5.35 4.86 2.90 7.64 6.51 16.48%
DPS 3.00 0.00 0.00 0.00 11.50 0.00 12.50 -61.27%
NAPS 1.60 1.57 1.48 1.44 1.00 1.63 1.55 2.13%
Adjusted Per Share Value based on latest NOSH - 113,436
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 13.47 12.79 11.03 11.77 12.00 10.99 9.85 23.13%
EPS 1.40 1.20 0.90 0.82 0.48 1.06 0.90 34.14%
DPS 0.51 0.00 0.00 0.00 1.60 0.00 1.72 -55.43%
NAPS 0.274 0.2683 0.2493 0.2419 0.1388 0.2252 0.2132 18.15%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.30 2.72 2.50 2.14 2.45 2.39 2.60 -
P/RPS 4.20 3.63 3.82 3.05 2.83 3.01 3.63 10.18%
P/EPS 40.29 38.80 46.73 44.03 70.39 31.28 39.94 0.58%
EY 2.48 2.58 2.14 2.27 1.42 3.20 2.50 -0.53%
DY 0.91 0.00 0.00 0.00 4.69 0.00 4.81 -66.94%
P/NAPS 2.06 1.73 1.69 1.49 2.45 1.47 1.68 14.51%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 24/02/04 31/10/03 31/07/03 30/04/03 25/02/03 29/10/02 30/07/02 -
Price 3.60 3.30 2.65 2.16 2.20 2.45 2.65 -
P/RPS 4.58 4.41 4.05 3.08 2.54 3.08 3.70 15.24%
P/EPS 43.96 47.08 49.53 44.44 63.20 32.07 40.71 5.23%
EY 2.28 2.12 2.02 2.25 1.58 3.12 2.46 -4.92%
DY 0.83 0.00 0.00 0.00 5.23 0.00 4.72 -68.51%
P/NAPS 2.25 2.10 1.79 1.50 2.20 1.50 1.71 20.01%

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