[GTRONIC] YoY TTM 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- 4.37%
YoY- 7.5%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 332,664 332,122 347,636 321,390 250,149 212,086 161,297 12.81%
PBT 37,086 29,230 33,935 27,743 24,746 31,278 38,977 -0.82%
Tax -6,451 -3,232 -2,622 -4,789 -3,393 -3,078 -4,815 4.99%
NP 30,635 25,998 31,313 22,954 21,353 28,200 34,162 -1.79%
-
NP to SH 30,635 25,998 31,313 22,954 21,353 28,200 34,162 -1.79%
-
Tax Rate 17.39% 11.06% 7.73% 17.26% 13.71% 9.84% 12.35% -
Total Cost 302,029 306,124 316,323 298,436 228,796 183,886 127,135 15.50%
-
Net Worth 222,412 222,421 208,309 115,420 93,311 141,967 61,317 23.94%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 17,004 26,084 7,036 12,396 5,547 4,908 - -
Div Payout % 55.51% 100.33% 22.47% 54.01% 25.98% 17.41% - -
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 222,412 222,421 208,309 115,420 93,311 141,967 61,317 23.94%
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 9.21% 7.83% 9.01% 7.14% 8.54% 13.30% 21.18% -
ROE 13.77% 11.69% 15.03% 19.89% 22.88% 19.86% 55.71% -
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 25.43 25.38 26.70 278.45 268.08 230.05 263.05 -32.24%
EPS 2.34 1.99 2.41 19.89 22.88 30.59 55.71 -41.02%
DPS 1.30 2.00 0.54 10.74 6.00 5.32 0.00 -
NAPS 0.17 0.17 0.16 1.00 1.00 1.5399 1.00 -25.56%
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 49.26 49.18 51.47 47.59 37.04 31.40 23.88 12.81%
EPS 4.54 3.85 4.64 3.40 3.16 4.18 5.06 -1.79%
DPS 2.52 3.86 1.04 1.84 0.82 0.73 0.00 -
NAPS 0.3293 0.3293 0.3084 0.1709 0.1382 0.2102 0.0908 23.93%
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 5.90 6.11 8.43 0.98 0.89 0.85 1.43 26.63%
P/EPS 64.06 78.00 93.55 13.68 10.44 6.38 6.73 45.55%
EY 1.56 1.28 1.07 7.31 9.57 15.69 14.86 -31.30%
DY 0.87 1.29 0.24 3.95 2.51 2.73 0.00 -
P/NAPS 8.82 9.12 14.06 2.72 2.39 1.27 3.75 15.31%
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 6.10 5.12 8.61 1.19 0.91 0.76 1.33 28.88%
P/EPS 66.19 65.42 95.63 16.59 10.71 5.72 6.28 48.04%
EY 1.51 1.53 1.05 6.03 9.34 17.48 15.92 -32.45%
DY 0.84 1.54 0.23 3.25 2.45 3.04 0.00 -
P/NAPS 9.12 7.65 14.38 3.30 2.45 1.14 3.50 17.29%

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