[GTRONIC] YoY TTM 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- 0.18%
YoY- 34.71%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 334,070 340,588 339,214 309,224 229,856 211,553 141,862 15.33%
PBT 36,319 30,337 33,748 27,598 18,102 39,759 35,878 0.20%
Tax -6,992 -3,463 -2,416 -5,606 -1,776 -3,838 -3,945 10.00%
NP 29,327 26,874 31,332 21,992 16,326 35,921 31,933 -1.40%
-
NP to SH 29,327 26,874 31,332 21,992 16,326 35,921 31,933 -1.40%
-
Tax Rate 19.25% 11.42% 7.16% 20.31% 9.81% 9.65% 11.00% -
Total Cost 304,743 313,714 307,882 287,232 213,530 175,632 109,929 18.51%
-
Net Worth 221,836 208,412 196,861 113,775 92,903 139,778 109,402 12.49%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 17,004 26,084 7,036 10,780 5,547 4,908 - -
Div Payout % 57.98% 97.06% 22.46% 49.02% 33.98% 13.66% - -
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 221,836 208,412 196,861 113,775 92,903 139,778 109,402 12.49%
NOSH 1,304,918 1,302,580 1,312,407 113,775 92,903 61,487 61,427 66.38%
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 8.78% 7.89% 9.24% 7.11% 7.10% 16.98% 22.51% -
ROE 13.22% 12.89% 15.92% 19.33% 17.57% 25.70% 29.19% -
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 25.60 26.15 25.85 271.78 247.41 344.06 230.94 -30.67%
EPS 2.25 2.06 2.39 19.33 17.57 58.42 51.98 -40.73%
DPS 1.30 2.00 0.54 9.48 6.00 8.00 0.00 -
NAPS 0.17 0.16 0.15 1.00 1.00 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 49.46 50.43 50.23 45.78 34.03 31.32 21.00 15.33%
EPS 4.34 3.98 4.64 3.26 2.42 5.32 4.73 -1.42%
DPS 2.52 3.86 1.04 1.60 0.82 0.73 0.00 -
NAPS 0.3285 0.3086 0.2915 0.1685 0.1376 0.207 0.162 12.49%
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 6.25 7.84 9.98 0.92 1.05 0.52 2.29 18.20%
P/EPS 71.19 99.36 108.07 12.93 14.80 3.08 10.20 38.22%
EY 1.40 1.01 0.93 7.73 6.76 32.46 9.81 -27.69%
DY 0.81 0.98 0.21 3.79 2.31 4.44 0.00 -
P/NAPS 9.41 12.81 17.20 2.50 2.60 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 5.86 7.95 8.40 0.98 1.07 0.53 2.38 16.19%
P/EPS 66.74 100.82 90.90 13.71 15.08 3.15 10.58 35.91%
EY 1.50 0.99 1.10 7.29 6.63 31.75 9.45 -26.40%
DY 0.87 0.96 0.25 3.58 2.26 4.35 0.00 -
P/NAPS 8.82 13.00 14.47 2.65 2.65 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