[GTRONIC] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[GTRONIC] GLOBETRONICS TECHNOLOGY BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.38%
YoY- 0.81%
Quarter Report
Latest QR
Upcoming QR
GTRONIC's Result
GTRONIC's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 324,125 347,859 331,305 278,203 207,454 186,196 66,668 -1.66%
PBT 29,067 34,575 31,902 26,240 22,459 41,105 18,333 -0.48%
Tax -4,717 -3,985 -2,739 -5,609 -1,993 -4,278 -1,685 -1.08%
NP 24,350 30,590 29,163 20,631 20,466 36,827 16,648 -0.40%
-
NP to SH 24,350 30,590 29,163 20,631 20,466 36,827 16,648 -0.40%
-
Tax Rate 16.23% 11.53% 8.59% 21.38% 8.87% 10.41% 9.19% -
Total Cost 299,775 317,269 302,142 257,572 186,988 149,369 50,020 -1.88%
-
Net Worth 224,121 208,931 185,045 93,742 143,312 125,338 91,550 -0.94%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 16,980 16,625 3,469 10,780 5,547 4,908 - -100.00%
Div Payout % 69.74% 54.35% 11.90% 52.25% 27.11% 13.33% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 224,121 208,931 185,045 93,742 143,312 125,338 91,550 -0.94%
NOSH 1,318,363 1,305,820 115,653 93,742 92,459 61,356 40,334 -3.63%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 7.51% 8.79% 8.80% 7.42% 9.87% 19.78% 24.97% -
ROE 10.86% 14.64% 15.76% 22.01% 14.28% 29.38% 18.18% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.59 26.64 286.46 296.77 224.37 303.47 165.29 2.04%
EPS 1.85 2.34 25.22 22.01 22.14 60.02 41.28 3.35%
DPS 1.30 1.27 3.00 11.50 6.00 8.00 0.00 -100.00%
NAPS 0.17 0.16 1.60 1.00 1.55 2.0428 2.2698 2.79%
Adjusted Per Share Value based on latest NOSH - 93,742
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 47.99 51.51 49.05 41.19 30.72 27.57 9.87 -1.66%
EPS 3.61 4.53 4.32 3.05 3.03 5.45 2.46 -0.40%
DPS 2.51 2.46 0.51 1.60 0.82 0.73 0.00 -100.00%
NAPS 0.3318 0.3094 0.274 0.1388 0.2122 0.1856 0.1356 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.52 2.40 3.30 2.45 2.50 2.95 0.00 -
P/RPS 6.18 9.01 1.15 0.83 1.11 0.97 0.00 -100.00%
P/EPS 82.30 102.45 13.09 11.13 11.29 4.91 0.00 -100.00%
EY 1.22 0.98 7.64 8.98 8.85 20.35 0.00 -100.00%
DY 0.86 0.53 0.91 4.69 2.40 2.71 0.00 -100.00%
P/NAPS 8.94 15.00 2.06 2.45 1.61 1.44 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 23/02/05 24/02/04 25/02/03 25/02/02 20/02/01 - -
Price 1.67 2.20 3.60 2.20 2.75 3.15 0.00 -
P/RPS 6.79 8.26 1.26 0.74 1.23 1.04 0.00 -100.00%
P/EPS 90.42 93.91 14.28 10.00 12.42 5.25 0.00 -100.00%
EY 1.11 1.06 7.00 10.00 8.05 19.05 0.00 -100.00%
DY 0.78 0.58 0.83 5.23 2.18 2.54 0.00 -100.00%
P/NAPS 9.82 13.75 2.25 2.20 1.77 1.54 0.00 -100.00%

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