[GTRONIC] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -10.91%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 324,148 347,860 331,306 278,203 207,454 186,196 132,115 -0.94%
PBT 28,600 34,575 31,903 26,242 22,460 41,115 31,893 0.11%
Tax -4,701 -3,985 -2,739 -5,611 -1,994 -4,279 -3,652 -0.26%
NP 23,899 30,590 29,164 20,631 20,466 36,836 28,241 0.17%
-
NP to SH 23,899 30,590 29,164 20,631 20,466 36,836 28,241 0.17%
-
Tax Rate 16.44% 11.53% 8.59% 21.38% 8.88% 10.41% 11.45% -
Total Cost 300,249 317,270 302,142 257,572 186,988 149,360 103,874 -1.12%
-
Net Worth 209,625 210,060 184,948 156,752 143,280 125,170 91,547 -0.87%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 22,272 17,067 19,650 22,527 5,546 4,908 - -100.00%
Div Payout % 93.20% 55.79% 67.38% 109.19% 27.10% 13.33% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 209,625 210,060 184,948 156,752 143,280 125,170 91,547 -0.87%
NOSH 1,310,160 1,312,875 115,592 93,863 92,439 61,357 40,332 -3.63%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.37% 8.79% 8.80% 7.42% 9.87% 19.78% 21.38% -
ROE 11.40% 14.56% 15.77% 13.16% 14.28% 29.43% 30.85% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.74 26.50 286.62 296.39 224.42 303.46 327.56 2.78%
EPS 1.82 2.33 25.23 18.32 22.14 39.97 46.95 3.51%
DPS 1.70 1.30 17.00 24.00 6.00 8.00 0.00 -100.00%
NAPS 0.16 0.16 1.60 1.67 1.55 2.04 2.2698 2.85%
Adjusted Per Share Value based on latest NOSH - 93,742
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 47.99 51.51 49.05 41.19 30.72 27.57 19.56 -0.94%
EPS 3.54 4.53 4.32 3.05 3.03 5.45 4.18 0.17%
DPS 3.30 2.53 2.91 3.34 0.82 0.73 0.00 -100.00%
NAPS 0.3104 0.311 0.2738 0.2321 0.2121 0.1853 0.1355 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.52 2.40 3.30 2.45 2.50 2.95 0.00 -
P/RPS 6.14 9.06 1.15 0.83 1.11 0.97 0.00 -100.00%
P/EPS 83.33 103.00 13.08 11.15 11.29 4.91 0.00 -100.00%
EY 1.20 0.97 7.65 8.97 8.86 20.35 0.00 -100.00%
DY 1.12 0.54 5.15 9.80 2.40 2.71 0.00 -100.00%
P/NAPS 9.50 15.00 2.06 1.47 1.61 1.45 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 23/02/05 24/02/04 25/02/03 25/02/02 20/02/01 15/02/00 -
Price 1.67 2.20 3.60 2.20 2.75 3.15 7.85 -
P/RPS 6.75 8.30 1.26 0.74 1.23 1.04 2.40 -1.09%
P/EPS 91.55 94.42 14.27 10.01 12.42 5.25 11.21 -2.20%
EY 1.09 1.06 7.01 9.99 8.05 19.06 8.92 2.25%
DY 1.02 0.59 4.72 10.91 2.18 2.54 0.00 -100.00%
P/NAPS 10.44 13.75 2.25 1.32 1.77 1.54 3.46 -1.16%

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