[GTRONIC] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -8.35%
YoY- 21.2%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 268,828 330,704 296,936 304,388 317,860 225,800 192,304 5.73%
PBT 40,532 32,964 24,616 29,412 23,416 18,688 31,188 4.46%
Tax -14,000 -4,684 -556 -2,684 -1,364 -1,924 -3,604 25.36%
NP 26,532 28,280 24,060 26,728 22,052 16,764 27,584 -0.64%
-
NP to SH 26,532 28,280 24,060 26,728 22,052 16,764 27,584 -0.64%
-
Tax Rate 34.54% 14.21% 2.26% 9.13% 5.83% 10.30% 11.56% -
Total Cost 242,296 302,424 272,876 277,660 295,808 209,036 164,720 6.64%
-
Net Worth 221,100 222,574 209,217 199,746 163,348 148,026 131,976 8.97%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - 14,267 - - - -
Div Payout % - - - 53.38% - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 221,100 222,574 209,217 199,746 163,348 148,026 131,976 8.97%
NOSH 1,300,588 1,309,259 1,307,608 118,896 113,436 92,516 61,461 66.27%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 9.87% 8.55% 8.10% 8.78% 6.94% 7.42% 14.34% -
ROE 12.00% 12.71% 11.50% 13.38% 13.50% 11.33% 20.90% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 20.67 25.26 22.71 256.01 280.21 244.06 312.88 -36.40%
EPS 2.04 2.16 1.84 22.48 19.44 18.12 44.88 -40.24%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 1.68 1.44 1.60 2.1473 -34.45%
Adjusted Per Share Value based on latest NOSH - 118,896
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 39.80 48.97 43.97 45.07 47.06 33.43 28.47 5.73%
EPS 3.93 4.19 3.56 3.96 3.27 2.48 4.08 -0.62%
DPS 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
NAPS 0.3274 0.3296 0.3098 0.2958 0.2419 0.2192 0.1954 8.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.62 1.55 1.95 3.50 2.14 3.30 2.55 -
P/RPS 7.84 6.14 8.59 1.37 0.76 1.35 0.81 45.95%
P/EPS 79.41 71.76 105.98 15.57 11.01 18.21 5.68 55.17%
EY 1.26 1.39 0.94 6.42 9.08 5.49 17.60 -35.54%
DY 0.00 0.00 0.00 3.43 0.00 0.00 0.00 -
P/NAPS 9.53 9.12 12.19 2.08 1.49 2.06 1.19 41.42%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/04/07 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 25/04/01 -
Price 1.62 1.70 2.00 3.62 2.16 3.22 2.30 -
P/RPS 7.84 6.73 8.81 1.41 0.77 1.32 0.74 48.17%
P/EPS 79.41 78.70 108.70 16.10 11.11 17.77 5.12 57.88%
EY 1.26 1.27 0.92 6.21 9.00 5.63 19.51 -36.64%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 9.53 10.00 12.50 2.15 1.50 2.01 1.07 43.95%

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