[GTRONIC] YoY Quarter Result on 31-Mar-2003 [#1]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 68.95%
YoY- 31.54%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 82,676 74,234 76,097 79,465 56,450 48,076 32,372 16.90%
PBT 8,241 6,154 7,353 5,854 4,672 7,797 7,676 1.19%
Tax -1,171 -139 -671 -341 -481 -901 -911 4.27%
NP 7,070 6,015 6,682 5,513 4,191 6,896 6,765 0.73%
-
NP to SH 7,070 6,015 6,682 5,513 4,191 6,896 6,765 0.73%
-
Tax Rate 14.21% 2.26% 9.13% 5.83% 10.30% 11.56% 11.87% -
Total Cost 75,606 68,219 69,415 73,952 52,259 41,180 25,607 19.76%
-
Net Worth 222,574 209,217 199,746 163,348 148,026 131,976 100,824 14.10%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - 3,566 - - - - -
Div Payout % - - 53.38% - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 222,574 209,217 199,746 163,348 148,026 131,976 100,824 14.10%
NOSH 1,309,259 1,307,608 118,896 113,436 92,516 61,461 61,388 66.49%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 8.55% 8.10% 8.78% 6.94% 7.42% 14.34% 20.90% -
ROE 3.18% 2.88% 3.35% 3.38% 2.83% 5.23% 6.71% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 6.31 5.68 64.00 70.05 61.02 78.22 52.73 -29.79%
EPS 0.54 0.46 5.62 4.86 4.53 11.22 11.02 -39.49%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 1.68 1.44 1.60 2.1473 1.6424 -31.46%
Adjusted Per Share Value based on latest NOSH - 113,436
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.24 10.99 11.27 11.77 8.36 7.12 4.79 16.91%
EPS 1.05 0.89 0.99 0.82 0.62 1.02 1.00 0.81%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.00 -
NAPS 0.3296 0.3098 0.2958 0.2419 0.2192 0.1954 0.1493 14.10%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.55 1.95 3.50 2.14 3.30 2.55 7.85 -
P/RPS 24.55 34.35 5.47 3.05 5.41 3.26 14.89 8.68%
P/EPS 287.04 423.91 62.28 44.03 72.85 22.73 71.23 26.13%
EY 0.35 0.24 1.61 2.27 1.37 4.40 1.40 -20.62%
DY 0.00 0.00 0.86 0.00 0.00 0.00 0.00 -
P/NAPS 9.12 12.19 2.08 1.49 2.06 1.19 4.78 11.36%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/04/06 26/04/05 26/04/04 30/04/03 23/04/02 25/04/01 19/04/00 -
Price 1.70 2.00 3.62 2.16 3.22 2.30 6.15 -
P/RPS 26.92 35.23 5.66 3.08 5.28 2.94 11.66 14.95%
P/EPS 314.81 434.78 64.41 44.44 71.08 20.50 55.81 33.40%
EY 0.32 0.23 1.55 2.25 1.41 4.88 1.79 -24.93%
DY 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
P/NAPS 10.00 12.50 2.15 1.50 2.01 1.07 3.74 17.80%

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