[GTRONIC] YoY Annualized Quarter 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- 3.03%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 287,382 329,116 309,224 323,766 307,948 245,906 201,100 6.12%
PBT 39,228 36,118 21,616 30,092 26,400 23,686 32,398 3.23%
Tax -11,956 -6,058 -1,510 -2,554 -3,200 -3,208 -3,640 21.91%
NP 27,272 30,060 20,106 27,538 23,200 20,478 28,758 -0.87%
-
NP to SH 27,272 30,060 20,106 27,538 23,200 20,478 28,758 -0.87%
-
Tax Rate 30.48% 16.77% 6.99% 8.49% 12.12% 13.54% 11.24% -
Total Cost 260,110 299,056 289,118 296,228 284,748 225,428 172,342 7.09%
-
Net Worth 222,896 222,182 208,893 196,700 168,313 144,014 139,810 8.07%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 41,956 26,139 26,111 78,680 - 23,228 - -
Div Payout % 153.85% 86.96% 129.87% 285.71% - 113.43% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 222,896 222,182 208,893 196,700 168,313 144,014 139,810 8.07%
NOSH 1,311,153 1,306,956 1,305,584 1,311,333 113,725 92,912 61,501 66.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 9.49% 9.13% 6.50% 8.51% 7.53% 8.33% 14.30% -
ROE 12.24% 13.53% 9.63% 14.00% 13.78% 14.22% 20.57% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.92 25.18 23.68 24.69 270.78 264.66 326.99 -36.25%
EPS 2.08 2.30 1.54 2.10 20.40 22.04 46.76 -40.46%
DPS 3.20 2.00 2.00 6.00 0.00 25.00 0.00 -
NAPS 0.17 0.17 0.16 0.15 1.48 1.55 2.2733 -35.07%
Adjusted Per Share Value based on latest NOSH - 1,312,407
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 42.55 48.73 45.78 47.94 45.60 36.41 29.78 6.12%
EPS 4.04 4.45 2.98 4.08 3.44 3.03 4.26 -0.87%
DPS 6.21 3.87 3.87 11.65 0.00 3.44 0.00 -
NAPS 0.33 0.329 0.3093 0.2912 0.2492 0.2132 0.207 8.07%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.52 1.60 2.05 2.58 2.50 2.60 1.80 -
P/RPS 6.93 6.35 8.66 10.45 0.92 0.98 0.55 52.51%
P/EPS 73.08 69.57 133.12 122.86 12.25 11.80 3.85 63.28%
EY 1.37 1.44 0.75 0.81 8.16 8.48 25.98 -38.74%
DY 2.11 1.25 0.98 2.33 0.00 9.62 0.00 -
P/NAPS 8.94 9.41 12.81 17.20 1.69 1.68 0.79 49.80%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 31/07/07 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 25/07/01 -
Price 1.50 1.50 2.08 2.17 2.65 2.65 1.84 -
P/RPS 6.84 5.96 8.78 8.79 0.98 1.00 0.56 51.72%
P/EPS 72.12 65.22 135.06 103.33 12.99 12.02 3.93 62.37%
EY 1.39 1.53 0.74 0.97 7.70 8.32 25.41 -38.37%
DY 2.13 1.33 0.96 2.76 0.00 9.43 0.00 -
P/NAPS 8.82 8.82 13.00 14.47 1.79 1.71 0.81 48.85%

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