[GTRONIC] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -29.46%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 91,177 94,799 85,786 76,097 90,954 86,377 74,509 14.33%
PBT 9,773 9,756 7,693 7,353 9,133 9,569 7,346 20.85%
Tax -1,024 -1,684 -606 -671 339 -1,478 -1,259 -12.81%
NP 8,749 8,072 7,087 6,682 9,472 8,091 6,087 27.22%
-
NP to SH 8,749 8,072 7,087 6,682 9,472 8,091 6,087 27.22%
-
Tax Rate 10.48% 17.26% 7.88% 9.13% -3.71% 15.45% 17.14% -
Total Cost 82,428 86,727 78,699 69,415 81,482 78,286 68,422 13.15%
-
Net Worth 208,931 208,309 196,861 199,746 185,045 181,210 168,388 15.39%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 13,058 - - 3,566 3,469 - - -
Div Payout % 149.25% - - 53.38% 36.63% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 208,931 208,309 196,861 199,746 185,045 181,210 168,388 15.39%
NOSH 1,305,820 1,301,935 1,312,407 118,896 115,653 115,420 113,775 405.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.60% 8.51% 8.26% 8.78% 10.41% 9.37% 8.17% -
ROE 4.19% 3.88% 3.60% 3.35% 5.12% 4.46% 3.61% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 6.98 7.28 6.54 64.00 78.64 74.84 65.49 -77.36%
EPS 0.67 0.62 0.54 5.62 8.19 7.01 5.35 -74.81%
DPS 1.00 0.00 0.00 3.00 3.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 1.68 1.60 1.57 1.48 -77.15%
Adjusted Per Share Value based on latest NOSH - 118,896
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 13.50 14.04 12.70 11.27 13.47 12.79 11.03 14.35%
EPS 1.30 1.20 1.05 0.99 1.40 1.20 0.90 27.63%
DPS 1.93 0.00 0.00 0.53 0.51 0.00 0.00 -
NAPS 0.3094 0.3084 0.2915 0.2958 0.274 0.2683 0.2493 15.41%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.40 2.25 2.58 3.50 3.30 2.72 2.50 -
P/RPS 34.37 30.90 39.47 5.47 4.20 3.63 3.82 329.72%
P/EPS 358.21 362.90 477.78 62.28 40.29 38.80 46.73 286.37%
EY 0.28 0.28 0.21 1.61 2.48 2.58 2.14 -74.06%
DY 0.42 0.00 0.00 0.86 0.91 0.00 0.00 -
P/NAPS 15.00 14.06 17.20 2.08 2.06 1.73 1.69 325.85%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/10/04 29/07/04 26/04/04 24/02/04 31/10/03 31/07/03 -
Price 2.20 2.30 2.17 3.62 3.60 3.30 2.65 -
P/RPS 31.51 31.59 33.20 5.66 4.58 4.41 4.05 290.20%
P/EPS 328.36 370.97 401.85 64.41 43.96 47.08 49.53 250.88%
EY 0.30 0.27 0.25 1.55 2.28 2.12 2.02 -71.79%
DY 0.45 0.00 0.00 0.83 0.83 0.00 0.00 -
P/NAPS 13.75 14.38 14.47 2.15 2.25 2.10 1.79 286.91%

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