[GTRONIC] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -10.19%
YoY- -14.23%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 332,567 324,125 332,122 340,588 345,996 347,859 347,636 -2.91%
PBT 31,154 29,067 29,230 30,337 33,376 34,575 33,935 -5.54%
Tax -5,749 -4,717 -3,232 -3,463 -3,453 -3,985 -2,622 68.85%
NP 25,405 24,350 25,998 26,874 29,923 30,590 31,313 -13.02%
-
NP to SH 25,405 24,350 25,998 26,874 29,923 30,590 31,313 -13.02%
-
Tax Rate 18.45% 16.23% 11.06% 11.42% 10.35% 11.53% 7.73% -
Total Cost 307,162 299,775 306,124 313,714 316,073 317,269 316,323 -1.94%
-
Net Worth 222,574 224,121 222,421 208,412 209,217 208,931 208,309 4.51%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 16,980 16,980 26,084 26,084 13,058 16,625 7,036 80.01%
Div Payout % 66.84% 69.74% 100.33% 97.06% 43.64% 54.35% 22.47% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 222,574 224,121 222,421 208,412 209,217 208,931 208,309 4.51%
NOSH 1,309,259 1,318,363 1,308,363 1,302,580 1,307,608 1,305,820 1,301,935 0.37%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.64% 7.51% 7.83% 7.89% 8.65% 8.79% 9.01% -
ROE 11.41% 10.86% 11.69% 12.89% 14.30% 14.64% 15.03% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.40 24.59 25.38 26.15 26.46 26.64 26.70 -3.27%
EPS 1.94 1.85 1.99 2.06 2.29 2.34 2.41 -13.47%
DPS 1.30 1.30 2.00 2.00 1.00 1.27 0.54 79.72%
NAPS 0.17 0.17 0.17 0.16 0.16 0.16 0.16 4.12%
Adjusted Per Share Value based on latest NOSH - 1,302,580
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 49.24 47.99 49.18 50.43 51.23 51.51 51.47 -2.91%
EPS 3.76 3.61 3.85 3.98 4.43 4.53 4.64 -13.09%
DPS 2.51 2.51 3.86 3.86 1.93 2.46 1.04 80.02%
NAPS 0.3296 0.3318 0.3293 0.3086 0.3098 0.3094 0.3084 4.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.55 1.52 1.55 2.05 1.95 2.40 2.25 -
P/RPS 6.10 6.18 6.11 7.84 7.37 9.01 8.43 -19.41%
P/EPS 79.88 82.30 78.00 99.36 85.21 102.45 93.55 -10.00%
EY 1.25 1.22 1.28 1.01 1.17 0.98 1.07 10.93%
DY 0.84 0.86 1.29 0.98 0.51 0.53 0.24 130.69%
P/NAPS 9.12 8.94 9.12 12.81 12.19 15.00 14.06 -25.08%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/04/06 23/02/06 25/10/05 26/07/05 26/04/05 23/02/05 26/10/04 -
Price 1.70 1.67 1.30 2.08 2.00 2.20 2.30 -
P/RPS 6.69 6.79 5.12 7.95 7.56 8.26 8.61 -15.49%
P/EPS 87.61 90.42 65.42 100.82 87.40 93.91 95.63 -5.67%
EY 1.14 1.11 1.53 0.99 1.14 1.06 1.05 5.64%
DY 0.76 0.78 1.54 0.96 0.50 0.58 0.23 122.01%
P/NAPS 10.00 9.82 7.65 13.00 12.50 13.75 14.38 -21.52%

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