[GTRONIC] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 110.41%
YoY- 13.29%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 164,558 154,612 161,883 153,974 122,953 100,550 75,194 13.93%
PBT 18,059 10,808 15,046 13,200 11,843 16,199 17,545 0.48%
Tax -3,029 -755 -1,277 -1,600 -1,604 -1,820 -2,260 4.99%
NP 15,030 10,053 13,769 11,600 10,239 14,379 15,285 -0.27%
-
NP to SH 15,030 10,053 13,769 11,600 10,239 14,379 15,285 -0.27%
-
Tax Rate 16.77% 6.99% 8.49% 12.12% 13.54% 11.24% 12.88% -
Total Cost 149,528 144,559 148,114 142,374 112,714 86,171 59,909 16.45%
-
Net Worth 222,182 208,893 196,700 168,313 144,014 139,810 109,415 12.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 13,069 13,055 39,340 - 11,614 - - -
Div Payout % 86.96% 129.87% 285.71% - 113.43% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 222,182 208,893 196,700 168,313 144,014 139,810 109,415 12.52%
NOSH 1,306,956 1,305,584 1,311,333 113,725 92,912 61,501 61,434 66.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 9.13% 6.50% 8.51% 7.53% 8.33% 14.30% 20.33% -
ROE 6.76% 4.81% 7.00% 6.89% 7.11% 10.28% 13.97% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.59 11.84 12.34 135.39 132.33 163.49 122.40 -31.53%
EPS 1.15 0.77 1.05 10.20 11.02 23.38 24.88 -40.07%
DPS 1.00 1.00 3.00 0.00 12.50 0.00 0.00 -
NAPS 0.17 0.16 0.15 1.48 1.55 2.2733 1.781 -32.38%
Adjusted Per Share Value based on latest NOSH - 113,775
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 24.37 22.89 23.97 22.80 18.20 14.89 11.13 13.94%
EPS 2.23 1.49 2.04 1.72 1.52 2.13 2.26 -0.22%
DPS 1.94 1.93 5.82 0.00 1.72 0.00 0.00 -
NAPS 0.329 0.3093 0.2912 0.2492 0.2132 0.207 0.162 12.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.60 2.05 2.58 2.50 2.60 1.80 5.30 -
P/RPS 12.71 17.31 20.90 1.85 1.96 1.10 4.33 19.64%
P/EPS 139.13 266.23 245.71 24.51 23.59 7.70 21.30 36.70%
EY 0.72 0.38 0.41 4.08 4.24 12.99 4.69 -26.81%
DY 0.62 0.49 1.16 0.00 4.81 0.00 0.00 -
P/NAPS 9.41 12.81 17.20 1.69 1.68 0.79 2.98 21.11%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 25/07/06 26/07/05 29/07/04 31/07/03 30/07/02 25/07/01 20/07/00 -
Price 1.50 2.08 2.17 2.65 2.65 1.84 5.50 -
P/RPS 11.91 17.56 17.58 1.96 2.00 1.13 4.49 17.64%
P/EPS 130.43 270.13 206.67 25.98 24.05 7.87 22.11 34.40%
EY 0.77 0.37 0.48 3.85 4.16 12.71 4.52 -25.53%
DY 0.67 0.48 1.38 0.00 4.72 0.00 0.00 -
P/NAPS 8.82 13.00 14.47 1.79 1.71 0.81 3.09 19.09%

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