[GTRONIC] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 32.92%
YoY- 13.49%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 84,927 86,333 94,799 86,377 74,211 53,918 53,385 8.04%
PBT 9,416 8,649 9,756 9,569 9,424 2,780 11,261 -2.93%
Tax -912 -1,453 -1,684 -1,478 -2,295 -678 -1,438 -7.30%
NP 8,504 7,196 8,072 8,091 7,129 2,102 9,823 -2.37%
-
NP to SH 8,504 7,196 8,072 8,091 7,129 2,102 9,823 -2.37%
-
Tax Rate 9.69% 16.80% 17.26% 15.45% 24.35% 24.39% 12.77% -
Total Cost 76,423 79,137 86,727 78,286 67,082 51,816 43,562 9.81%
-
Net Worth 222,412 222,421 208,309 181,210 152,097 141,967 118,777 11.01%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 222,412 222,421 208,309 181,210 152,097 141,967 118,777 11.01%
NOSH 1,308,307 1,308,363 1,301,935 115,420 93,311 92,192 61,317 66.50%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.01% 8.34% 8.51% 9.37% 9.61% 3.90% 18.40% -
ROE 3.82% 3.24% 3.88% 4.46% 4.69% 1.48% 8.27% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 6.49 6.60 7.28 74.84 79.53 58.48 87.06 -35.11%
EPS 0.65 0.55 0.62 7.01 7.64 2.28 16.02 -41.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.17 0.16 1.57 1.63 1.5399 1.9371 -33.32%
Adjusted Per Share Value based on latest NOSH - 115,420
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.57 12.78 14.04 12.79 10.99 7.98 7.90 8.04%
EPS 1.26 1.07 1.20 1.20 1.06 0.31 1.45 -2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3293 0.3293 0.3084 0.2683 0.2252 0.2102 0.1759 11.01%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.50 1.55 2.25 2.72 2.39 1.95 3.75 -
P/RPS 23.11 23.49 30.90 3.63 3.01 3.33 4.31 32.28%
P/EPS 230.77 281.82 362.90 38.80 31.28 85.53 23.41 46.40%
EY 0.43 0.35 0.28 2.58 3.20 1.17 4.27 -31.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.82 9.12 14.06 1.73 1.47 1.27 1.94 28.69%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/10/06 25/10/05 26/10/04 31/10/03 29/10/02 29/10/01 20/10/00 -
Price 1.55 1.30 2.30 3.30 2.45 1.75 3.50 -
P/RPS 23.88 19.70 31.59 4.41 3.08 2.99 4.02 34.55%
P/EPS 238.46 236.36 370.97 47.08 32.07 76.75 21.85 48.90%
EY 0.42 0.42 0.27 2.12 3.12 1.30 4.58 -32.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.12 7.65 14.38 2.10 1.50 1.14 1.81 30.91%

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