Highlights

[GLOTEC] QoQ Quarter Result on 2013-06-30 [#4]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -636.86%    YoY -     -1,318.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,923 97,920 94,878 97,324 87,864 100,298 102,273 -17.31%
  QoQ % -21.44% 3.21% -2.51% 10.77% -12.40% -1.93% -
  Horiz. % 75.21% 95.74% 92.77% 95.16% 85.91% 98.07% 100.00%
PBT -1,589 1,852 759 -18,831 -1,280 2,030 3,698 -
  QoQ % -185.80% 144.01% 104.03% -1,371.17% -163.05% -45.11% -
  Horiz. % -42.97% 50.08% 20.52% -509.22% -34.61% 54.89% 100.00%
Tax -1,385 -1,172 -715 -590 -1,673 -1,857 -1,455 -3.24%
  QoQ % -18.17% -63.92% -21.19% 64.73% 9.91% -27.63% -
  Horiz. % 95.19% 80.55% 49.14% 40.55% 114.98% 127.63% 100.00%
NP -2,974 680 44 -19,421 -2,953 173 2,243 -
  QoQ % -537.35% 1,445.45% 100.23% -557.67% -1,806.94% -92.29% -
  Horiz. % -132.59% 30.32% 1.96% -865.85% -131.65% 7.71% 100.00%
NP to SH -2,977 585 -99 -19,711 -2,675 150 2,237 -
  QoQ % -608.89% 690.91% 99.50% -636.86% -1,883.33% -93.29% -
  Horiz. % -133.08% 26.15% -4.43% -881.14% -119.58% 6.71% 100.00%
Tax Rate - % 63.28 % 94.20 % - % - % 91.48 % 39.35 % -
  QoQ % 0.00% -32.82% 0.00% 0.00% 0.00% 132.48% -
  Horiz. % 0.00% 160.81% 239.39% 0.00% 0.00% 232.48% 100.00%
Total Cost 79,897 97,240 94,834 116,745 90,817 100,125 100,030 -13.93%
  QoQ % -17.84% 2.54% -18.77% 28.55% -9.30% 0.09% -
  Horiz. % 79.87% 97.21% 94.81% 116.71% 90.79% 100.09% 100.00%
Net Worth 352,278 387,485 383,565 388,892 411,949 436,215 436,215 -13.29%
  QoQ % -9.09% 1.02% -1.37% -5.60% -5.56% 0.00% -
  Horiz. % 80.76% 88.83% 87.93% 89.15% 94.44% 100.00% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 352,278 387,485 383,565 388,892 411,949 436,215 436,215 -13.29%
  QoQ % -9.09% 1.02% -1.37% -5.60% -5.56% 0.00% -
  Horiz. % 80.76% 88.83% 87.93% 89.15% 94.44% 100.00% 100.00%
NOSH 4,961,666 5,381,737 5,327,297 5,327,297 5,349,999 5,592,500 5,592,500 -7.68%
  QoQ % -7.81% 1.02% 0.00% -0.42% -4.34% 0.00% -
  Horiz. % 88.72% 96.23% 95.26% 95.26% 95.66% 100.00% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -3.87 % 0.69 % 0.05 % -19.95 % -3.36 % 0.17 % 2.19 % -
  QoQ % -660.87% 1,280.00% 100.25% -493.75% -2,076.47% -92.24% -
  Horiz. % -176.71% 31.51% 2.28% -910.96% -153.42% 7.76% 100.00%
ROE -0.85 % 0.15 % -0.03 % -5.07 % -0.65 % 0.03 % 0.51 % -
  QoQ % -666.67% 600.00% 99.41% -680.00% -2,266.67% -94.12% -
  Horiz. % -166.67% 29.41% -5.88% -994.12% -127.45% 5.88% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 1.55 1.82 1.78 1.83 1.64 1.79 1.83 -10.49%
  QoQ % -14.84% 2.25% -2.73% 11.59% -8.38% -2.19% -
  Horiz. % 84.70% 99.45% 97.27% 100.00% 89.62% 97.81% 100.00%
EPS -0.06 0.01 0.00 -0.37 -0.05 0.00 0.04 -
  QoQ % -700.00% 0.00% 0.00% -640.00% 0.00% 0.00% -
  Horiz. % -150.00% 25.00% 0.00% -925.00% -125.00% 0.00% 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 0.0710 0.0720 0.0720 0.0730 0.0770 0.0780 0.0780 -6.08%
  QoQ % -1.39% 0.00% -1.37% -5.19% -1.28% 0.00% -
  Horiz. % 91.03% 92.31% 92.31% 93.59% 98.72% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,292
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.59 36.39 35.26 36.17 32.65 37.27 38.01 -17.31%
  QoQ % -21.43% 3.20% -2.52% 10.78% -12.40% -1.95% -
  Horiz. % 75.22% 95.74% 92.77% 95.16% 85.90% 98.05% 100.00%
EPS -1.11 0.22 -0.04 -7.33 -0.99 0.06 0.83 -
  QoQ % -604.55% 650.00% 99.45% -640.40% -1,750.00% -92.77% -
  Horiz. % -133.73% 26.51% -4.82% -883.13% -119.28% 7.23% 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 1.3092 1.4400 1.4254 1.4452 1.5309 1.6211 1.6211 -13.29%
  QoQ % -9.08% 1.02% -1.37% -5.60% -5.56% 0.00% -
  Horiz. % 80.76% 88.83% 87.93% 89.15% 94.44% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.0600 0.0750 0.0550 0.0650 0.0700 0.0700 0.0700 -
P/RPS 3.87 4.12 3.09 3.56 4.26 3.90 3.83 0.70%
  QoQ % -6.07% 33.33% -13.20% -16.43% 9.23% 1.83% -
  Horiz. % 101.04% 107.57% 80.68% 92.95% 111.23% 101.83% 100.00%
P/EPS -100.00 689.97 -2,959.61 -17.57 -140.00 2,609.83 175.00 -
  QoQ % -114.49% 123.31% -16,744.68% 87.45% -105.36% 1,391.33% -
  Horiz. % -57.14% 394.27% -1,691.21% -10.04% -80.00% 1,491.33% 100.00%
EY -1.00 0.14 -0.03 -5.69 -0.71 0.04 0.57 -
  QoQ % -814.29% 566.67% 99.47% -701.41% -1,875.00% -92.98% -
  Horiz. % -175.44% 24.56% -5.26% -998.25% -124.56% 7.02% 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 0.85 1.04 0.76 0.89 0.91 0.90 0.90 -3.74%
  QoQ % -18.27% 36.84% -14.61% -2.20% 1.11% 0.00% -
  Horiz. % 94.44% 115.56% 84.44% 98.89% 101.11% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 21/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 -
Price 0.0550 0.0650 0.0550 0.0600 0.0700 0.0650 0.0600 -
P/RPS 3.55 3.57 3.09 3.28 4.26 3.62 3.28 5.42%
  QoQ % -0.56% 15.53% -5.79% -23.00% 17.68% 10.37% -
  Horiz. % 108.23% 108.84% 94.21% 100.00% 129.88% 110.37% 100.00%
P/EPS -91.67 597.97 -2,959.61 -16.22 -140.00 2,423.42 150.00 -
  QoQ % -115.33% 120.20% -18,146.67% 88.41% -105.78% 1,515.61% -
  Horiz. % -61.11% 398.65% -1,973.07% -10.81% -93.33% 1,615.61% 100.00%
EY -1.09 0.17 -0.03 -6.17 -0.71 0.04 0.67 -
  QoQ % -741.18% 666.67% 99.51% -769.01% -1,875.00% -94.03% -
  Horiz. % -162.69% 25.37% -4.48% -920.90% -105.97% 5.97% 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 0.77 0.90 0.76 0.82 0.91 0.83 0.77 -
  QoQ % -14.44% 18.42% -7.32% -9.89% 9.64% 7.79% -
  Horiz. % 100.00% 116.88% 98.70% 106.49% 118.18% 107.79% 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers