[GTRONIC] QoQ TTM 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- 6.41%
YoY- 23.6%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 331,305 321,390 309,224 301,218 278,203 250,149 229,856 27.51%
PBT 31,902 27,743 27,598 27,422 26,240 24,746 18,102 45.75%
Tax -2,739 -4,789 -5,606 -5,469 -5,609 -3,393 -1,776 33.37%
NP 29,163 22,954 21,992 21,953 20,631 21,353 16,326 47.06%
-
NP to SH 29,163 22,954 21,992 21,953 20,631 21,353 16,326 47.06%
-
Tax Rate 8.59% 17.26% 20.31% 19.94% 21.38% 13.71% 9.81% -
Total Cost 302,142 298,436 287,232 279,265 257,572 228,796 213,530 25.95%
-
Net Worth 185,045 115,420 113,775 163,348 93,742 93,311 92,903 58.10%
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 12,396 10,780 10,780 10,780 5,547 5,547 -26.80%
Div Payout % 11.90% 54.01% 49.02% 49.11% 52.25% 25.98% 33.98% -
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 185,045 115,420 113,775 163,348 93,742 93,311 92,903 58.10%
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 8.80% 7.14% 7.11% 7.29% 7.42% 8.54% 7.10% -
ROE 15.76% 19.89% 19.33% 13.44% 22.01% 22.88% 17.57% -
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 286.46 278.45 271.78 265.54 296.77 268.08 247.41 10.23%
EPS 25.22 19.89 19.33 19.35 22.01 22.88 17.57 27.16%
DPS 3.00 10.74 9.48 9.50 11.50 6.00 6.00 -36.92%
NAPS 1.60 1.00 1.00 1.44 1.00 1.00 1.00 36.68%
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 49.05 47.59 45.78 44.60 41.19 37.04 34.03 27.51%
EPS 4.32 3.40 3.26 3.25 3.05 3.16 2.42 47.00%
DPS 0.51 1.84 1.60 1.60 1.60 0.82 0.82 -27.07%
NAPS 0.274 0.1709 0.1685 0.2419 0.1388 0.1382 0.1376 58.07%
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 1.15 0.98 0.92 0.81 0.83 0.89 1.05 6.23%
P/EPS 13.09 13.68 12.93 11.06 11.13 10.44 14.80 -7.83%
EY 7.64 7.31 7.73 9.04 8.98 9.57 6.76 8.47%
DY 0.91 3.95 3.79 4.44 4.69 2.51 2.31 -46.17%
P/NAPS 2.06 2.72 2.50 1.49 2.45 2.39 2.60 -14.33%
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 1.26 1.19 0.98 0.81 0.74 0.91 1.07 11.47%
P/EPS 14.28 16.59 13.71 11.16 10.00 10.71 15.08 -3.55%
EY 7.00 6.03 7.29 8.96 10.00 9.34 6.63 3.67%
DY 0.83 3.25 3.58 4.40 5.23 2.45 2.26 -48.62%
P/NAPS 2.25 3.30 2.65 1.50 2.20 2.45 2.65 -10.30%

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