[GTRONIC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
29-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 3.3%
YoY- 42.47%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 345,996 347,859 347,636 339,214 327,937 331,305 321,390 5.03%
PBT 33,376 34,575 33,935 33,748 33,401 31,902 27,743 13.10%
Tax -3,453 -3,985 -2,622 -2,416 -3,069 -2,739 -4,789 -19.57%
NP 29,923 30,590 31,313 31,332 30,332 29,163 22,954 19.31%
-
NP to SH 29,923 30,590 31,313 31,332 30,332 29,163 22,954 19.31%
-
Tax Rate 10.35% 11.53% 7.73% 7.16% 9.19% 8.59% 17.26% -
Total Cost 316,073 317,269 316,323 307,882 297,605 302,142 298,436 3.89%
-
Net Worth 209,217 208,931 208,309 196,861 199,746 185,045 115,420 48.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 13,058 16,625 7,036 7,036 7,036 3,469 12,396 3.52%
Div Payout % 43.64% 54.35% 22.47% 22.46% 23.20% 11.90% 54.01% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 209,217 208,931 208,309 196,861 199,746 185,045 115,420 48.61%
NOSH 1,307,608 1,305,820 1,301,935 1,312,407 118,896 115,653 115,420 403.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.65% 8.79% 9.01% 9.24% 9.25% 8.80% 7.14% -
ROE 14.30% 14.64% 15.03% 15.92% 15.19% 15.76% 19.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.46 26.64 26.70 25.85 275.82 286.46 278.45 -79.14%
EPS 2.29 2.34 2.41 2.39 25.51 25.22 19.89 -76.30%
DPS 1.00 1.27 0.54 0.54 5.92 3.00 10.74 -79.42%
NAPS 0.16 0.16 0.16 0.15 1.68 1.60 1.00 -70.49%
Adjusted Per Share Value based on latest NOSH - 1,312,407
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 51.23 51.51 51.47 50.23 48.56 49.05 47.59 5.03%
EPS 4.43 4.53 4.64 4.64 4.49 4.32 3.40 19.27%
DPS 1.93 2.46 1.04 1.04 1.04 0.51 1.84 3.23%
NAPS 0.3098 0.3094 0.3084 0.2915 0.2958 0.274 0.1709 48.61%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.95 2.40 2.25 2.58 3.50 3.30 2.72 -
P/RPS 7.37 9.01 8.43 9.98 1.27 1.15 0.98 283.37%
P/EPS 85.21 102.45 93.55 108.07 13.72 13.09 13.68 238.15%
EY 1.17 0.98 1.07 0.93 7.29 7.64 7.31 -70.48%
DY 0.51 0.53 0.24 0.21 1.69 0.91 3.95 -74.42%
P/NAPS 12.19 15.00 14.06 17.20 2.08 2.06 2.72 171.57%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/04/05 23/02/05 26/10/04 29/07/04 26/04/04 24/02/04 31/10/03 -
Price 2.00 2.20 2.30 2.17 3.62 3.60 3.30 -
P/RPS 7.56 8.26 8.61 8.40 1.31 1.26 1.19 242.63%
P/EPS 87.40 93.91 95.63 90.90 14.19 14.28 16.59 202.46%
EY 1.14 1.06 1.05 1.10 7.05 7.00 6.03 -67.02%
DY 0.50 0.58 0.23 0.25 1.63 0.83 3.25 -71.25%
P/NAPS 12.50 13.75 14.38 14.47 2.15 2.25 3.30 142.79%

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