[GTRONIC] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 11.08%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 327,679 324,148 347,860 331,306 278,203 207,454 186,196 9.87%
PBT 39,663 28,600 34,575 31,903 26,242 22,460 41,115 -0.59%
Tax -9,101 -4,701 -3,985 -2,739 -5,611 -1,994 -4,279 13.39%
NP 30,562 23,899 30,590 29,164 20,631 20,466 36,836 -3.06%
-
NP to SH 30,562 23,899 30,590 29,164 20,631 20,466 36,836 -3.06%
-
Tax Rate 22.95% 16.44% 11.53% 8.59% 21.38% 8.88% 10.41% -
Total Cost 297,117 300,249 317,270 302,142 257,572 186,988 149,360 12.13%
-
Net Worth 210,046 209,625 210,060 184,948 156,752 143,280 125,170 9.00%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 22,317 22,272 17,067 19,650 22,527 5,546 4,908 28.69%
Div Payout % 73.02% 93.20% 55.79% 67.38% 109.19% 27.10% 13.33% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 210,046 209,625 210,060 184,948 156,752 143,280 125,170 9.00%
NOSH 1,312,789 1,310,160 1,312,875 115,592 93,863 92,439 61,357 66.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.33% 7.37% 8.79% 8.80% 7.42% 9.87% 19.78% -
ROE 14.55% 11.40% 14.56% 15.77% 13.16% 14.28% 29.43% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.96 24.74 26.50 286.62 296.39 224.42 303.46 -34.04%
EPS 2.33 1.82 2.33 25.23 18.32 22.14 39.97 -37.71%
DPS 1.70 1.70 1.30 17.00 24.00 6.00 8.00 -22.74%
NAPS 0.16 0.16 0.16 1.60 1.67 1.55 2.04 -34.56%
Adjusted Per Share Value based on latest NOSH - 115,653
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.52 47.99 51.51 49.05 41.19 30.72 27.57 9.87%
EPS 4.53 3.54 4.53 4.32 3.05 3.03 5.45 -3.03%
DPS 3.30 3.30 2.53 2.91 3.34 0.82 0.73 28.57%
NAPS 0.311 0.3104 0.311 0.2738 0.2321 0.2121 0.1853 9.00%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.48 1.52 2.40 3.30 2.45 2.50 2.95 -
P/RPS 5.93 6.14 9.06 1.15 0.83 1.11 0.97 35.20%
P/EPS 63.57 83.33 103.00 13.08 11.15 11.29 4.91 53.20%
EY 1.57 1.20 0.97 7.65 8.97 8.86 20.35 -34.74%
DY 1.15 1.12 0.54 5.15 9.80 2.40 2.71 -13.30%
P/NAPS 9.25 9.50 15.00 2.06 1.47 1.61 1.45 36.16%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 23/02/06 23/02/05 24/02/04 25/02/03 25/02/02 20/02/01 -
Price 2.03 1.67 2.20 3.60 2.20 2.75 3.15 -
P/RPS 8.13 6.75 8.30 1.26 0.74 1.23 1.04 40.85%
P/EPS 87.20 91.55 94.42 14.27 10.01 12.42 5.25 59.69%
EY 1.15 1.09 1.06 7.01 9.99 8.05 19.06 -37.35%
DY 0.84 1.02 0.59 4.72 10.91 2.18 2.54 -16.83%
P/NAPS 12.69 10.44 13.75 2.25 1.32 1.77 1.54 42.09%

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