Highlights

[GLOTEC] QoQ Annualized Quarter Result on 2012-03-31 [#3]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 29-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 405,142 409,092 216,119 583,800 0 0 0 -
  QoQ % -0.97% 89.29% -62.98% 0.00% 0.00% 0.00% -
  Horiz. % 69.40% 70.07% 37.02% 100.00% - - -
PBT 11,456 14,792 14,933 17,628 0 0 0 -
  QoQ % -22.55% -0.94% -15.29% 0.00% 0.00% 0.00% -
  Horiz. % 64.99% 83.91% 84.71% 100.00% - - -
Tax -6,624 -5,820 -2,176 -8,130 0 0 0 -
  QoQ % -13.81% -167.46% 73.23% 0.00% 0.00% 0.00% -
  Horiz. % 81.48% 71.59% 26.77% 100.00% - - -
NP 4,832 8,972 12,757 9,498 0 0 0 -
  QoQ % -46.14% -29.67% 34.31% 0.00% 0.00% 0.00% -
  Horiz. % 50.87% 94.46% 134.31% 100.00% - - -
NP to SH 4,774 8,948 13,075 8,844 0 0 0 -
  QoQ % -46.65% -31.56% 47.84% 0.00% 0.00% 0.00% -
  Horiz. % 53.98% 101.18% 147.84% 100.00% - - -
Tax Rate 57.82 % 39.35 % 14.57 % 46.12 % - % - % - % -
  QoQ % 46.94% 170.08% -68.41% 0.00% 0.00% 0.00% -
  Horiz. % 125.37% 85.32% 31.59% 100.00% - - -
Total Cost 400,310 400,120 203,362 574,302 0 0 0 -
  QoQ % 0.05% 96.75% -64.59% 0.00% 0.00% 0.00% -
  Horiz. % 69.70% 69.67% 35.41% 100.00% - - -
Net Worth 372,372 436,215 164,491 417,633 - - - -
  QoQ % -14.64% 165.19% -60.61% 0.00% 0.00% 0.00% -
  Horiz. % 89.16% 104.45% 39.39% 100.00% - - -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 372,372 436,215 164,491 417,633 - - - -
  QoQ % -14.64% 165.19% -60.61% 0.00% 0.00% 0.00% -
  Horiz. % 89.16% 104.45% 39.39% 100.00% - - -
NOSH 4,773,999 5,592,500 2,108,870 4,913,333 - - - -
  QoQ % -14.64% 165.19% -57.08% 0.00% 0.00% 0.00% -
  Horiz. % 97.16% 113.82% 42.92% 100.00% - - -
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.19 % 2.19 % 5.90 % 1.63 % - % - % - % -
  QoQ % -45.66% -62.88% 261.96% 0.00% 0.00% 0.00% -
  Horiz. % 73.01% 134.36% 361.96% 100.00% - - -
ROE 1.28 % 2.05 % 7.95 % 2.12 % - % - % - % -
  QoQ % -37.56% -74.21% 275.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.38% 96.70% 375.00% 100.00% - - -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.49 7.32 10.25 11.88 - - - -
  QoQ % 15.98% -28.59% -13.72% 0.00% 0.00% 0.00% -
  Horiz. % 71.46% 61.62% 86.28% 100.00% - - -
EPS 0.10 0.16 0.62 0.18 0.00 0.00 0.00 -
  QoQ % -37.50% -74.19% 244.44% 0.00% 0.00% 0.00% -
  Horiz. % 55.56% 88.89% 344.44% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0780 0.0780 0.0780 0.0850 - - 0.0000 -
  QoQ % 0.00% 0.00% -8.24% 0.00% 0.00% 0.00% -
  Horiz. % 91.76% 91.76% 91.76% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 269,086
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.56 152.03 80.32 216.96 - - - -
  QoQ % -0.97% 89.28% -62.98% 0.00% 0.00% 0.00% -
  Horiz. % 69.40% 70.07% 37.02% 100.00% - - -
EPS 1.77 3.33 4.86 3.29 0.00 0.00 0.00 -
  QoQ % -46.85% -31.48% 47.72% 0.00% 0.00% 0.00% -
  Horiz. % 53.80% 101.22% 147.72% 100.00% - - -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3838 1.6211 0.6113 1.5520 - - 0.0000 -
  QoQ % -14.64% 165.19% -60.61% 0.00% 0.00% 0.00% -
  Horiz. % 89.16% 104.45% 39.39% 100.00% - - -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 - - - - -
Price 0.0700 0.0700 0.0900 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.82 0.96 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -14.58% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.42% 100.00% - - - - -
P/EPS 70.00 43.75 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 60.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.00% 100.00% - - - - -
EY 1.43 2.29 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -37.55% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.45% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 0.90 1.17 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% -23.08% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.92% 76.92% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 30/08/12 - - - - -
Price 0.0650 0.0600 0.0800 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.77 0.82 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -6.10% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.90% 100.00% - - - - -
P/EPS 65.00 37.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 73.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 173.33% 100.00% - - - - -
EY 1.54 2.67 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -42.32% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.68% 100.00% - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.83 0.77 1.04 0.00 0.00 0.00 0.00 -
  QoQ % 7.79% -25.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.81% 74.04% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers