Highlights

[GLOTEC] QoQ Quarter Result on 2016-06-30 [#4]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -731.86%    YoY -     62.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 44,492 53,062 46,127 51,898 54,614 75,529 60,792 -18.77%
  QoQ % -16.15% 15.03% -11.12% -4.97% -27.69% 24.24% -
  Horiz. % 73.19% 87.28% 75.88% 85.37% 89.84% 124.24% 100.00%
PBT 966 2,536 -162 -15,909 -566 1,876 2,416 -45.70%
  QoQ % -61.91% 1,665.43% 98.98% -2,710.78% -130.17% -22.35% -
  Horiz. % 39.98% 104.97% -6.71% -658.49% -23.43% 77.65% 100.00%
Tax -2,864 -8,982 2,826 -2,646 -3,311 -1,746 -1,251 73.62%
  QoQ % 68.11% -417.83% 206.80% 20.08% -89.63% -39.57% -
  Horiz. % 228.94% 717.99% -225.90% 211.51% 264.67% 139.57% 100.00%
NP -1,898 -6,446 2,664 -18,555 -3,877 130 1,165 -
  QoQ % 70.56% -341.97% 114.36% -378.59% -3,082.31% -88.84% -
  Horiz. % -162.92% -553.30% 228.67% -1,592.70% -332.79% 11.16% 100.00%
NP to SH -967 -5,333 3,945 -16,712 -2,009 385 1,098 -
  QoQ % 81.87% -235.18% 123.61% -731.86% -621.82% -64.94% -
  Horiz. % -88.07% -485.70% 359.29% -1,522.04% -182.97% 35.06% 100.00%
Tax Rate 296.48 % 354.18 % - % - % - % 93.07 % 51.78 % 219.71%
  QoQ % -16.29% 0.00% 0.00% 0.00% 0.00% 79.74% -
  Horiz. % 572.58% 684.01% 0.00% 0.00% 0.00% 179.74% 100.00%
Total Cost 46,390 59,508 43,463 70,453 58,491 75,399 59,627 -15.40%
  QoQ % -22.04% 36.92% -38.31% 20.45% -22.42% 26.45% -
  Horiz. % 77.80% 99.80% 72.89% 118.16% 98.09% 126.45% 100.00%
Net Worth 301,377 301,377 301,377 281,341 582,899 322,904 322,904 -4.49%
  QoQ % -0.00% 0.00% 7.12% -51.73% 80.52% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 87.13% 180.52% 100.00% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 301,377 301,377 301,377 281,341 582,899 322,904 322,904 -4.49%
  QoQ % -0.00% 0.00% 7.12% -51.73% 80.52% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 87.13% 180.52% 100.00% 100.00%
NOSH 5,381,737 5,381,738 5,381,738 5,308,333 10,050,000 5,381,737 5,381,737 -
  QoQ % -0.00% 0.00% 1.38% -47.18% 86.74% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 98.64% 186.74% 100.00% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -4.27 % -12.15 % 5.78 % -35.75 % -7.10 % 0.17 % 1.92 % -
  QoQ % 64.86% -310.21% 116.17% -403.52% -4,276.47% -91.15% -
  Horiz. % -222.40% -632.81% 301.04% -1,861.98% -369.79% 8.85% 100.00%
ROE -0.32 % -1.77 % 1.31 % -5.94 % -0.34 % 0.12 % 0.34 % -
  QoQ % 81.92% -235.11% 122.05% -1,647.06% -383.33% -64.71% -
  Horiz. % -94.12% -520.59% 385.29% -1,747.06% -100.00% 35.29% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 0.83 0.99 0.86 0.98 0.54 1.40 1.13 -18.58%
  QoQ % -16.16% 15.12% -12.24% 81.48% -61.43% 23.89% -
  Horiz. % 73.45% 87.61% 76.11% 86.73% 47.79% 123.89% 100.00%
EPS -0.02 -0.10 0.07 -0.31 -0.06 0.01 0.02 -
  QoQ % 80.00% -242.86% 122.58% -416.67% -700.00% -50.00% -
  Horiz. % -100.00% -500.00% 350.00% -1,550.00% -300.00% 50.00% 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 0.0560 0.0560 0.0560 0.0530 0.0580 0.0600 0.0600 -4.49%
  QoQ % 0.00% 0.00% 5.66% -8.62% -3.33% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 88.33% 96.67% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,292
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 16.53 19.72 17.14 19.29 20.30 28.07 22.59 -18.78%
  QoQ % -16.18% 15.05% -11.15% -4.98% -27.68% 24.26% -
  Horiz. % 73.17% 87.30% 75.87% 85.39% 89.86% 124.26% 100.00%
EPS -0.36 -1.98 1.47 -6.21 -0.75 0.14 0.41 -
  QoQ % 81.82% -234.69% 123.67% -728.00% -635.71% -65.85% -
  Horiz. % -87.80% -482.93% 358.54% -1,514.63% -182.93% 34.15% 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 1.1200 1.1200 1.1200 1.0455 2.1662 1.2000 1.2000 -4.49%
  QoQ % 0.00% 0.00% 7.13% -51.74% 80.52% 0.00% -
  Horiz. % 93.33% 93.33% 93.33% 87.12% 180.52% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.0500 0.0450 0.0500 0.0450 0.0450 0.0600 0.0450 -
P/RPS 6.05 4.56 5.83 4.60 8.28 4.28 3.98 32.17%
  QoQ % 32.68% -21.78% 26.74% -44.44% 93.46% 7.54% -
  Horiz. % 152.01% 114.57% 146.48% 115.58% 208.04% 107.54% 100.00%
P/EPS -278.27 -45.41 68.21 -14.29 -225.11 838.71 220.56 -
  QoQ % -512.79% -166.57% 577.33% 93.65% -126.84% 280.26% -
  Horiz. % -126.17% -20.59% 30.93% -6.48% -102.06% 380.26% 100.00%
EY -0.36 -2.20 1.47 -7.00 -0.44 0.12 0.45 -
  QoQ % 83.64% -249.66% 121.00% -1,490.91% -466.67% -73.33% -
  Horiz. % -80.00% -488.89% 326.67% -1,555.56% -97.78% 26.67% 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 0.89 0.80 0.89 0.85 0.78 1.00 0.75 12.07%
  QoQ % 11.25% -10.11% 4.71% 8.97% -22.00% 33.33% -
  Horiz. % 118.67% 106.67% 118.67% 113.33% 104.00% 133.33% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 23/02/17 24/11/16 26/08/16 20/05/16 25/02/16 19/11/15 -
Price 0.0600 0.0400 0.0500 0.0450 0.0450 0.0500 0.0450 -
P/RPS 7.26 4.06 5.83 4.60 8.28 3.56 3.98 49.24%
  QoQ % 78.82% -30.36% 26.74% -44.44% 132.58% -10.55% -
  Horiz. % 182.41% 102.01% 146.48% 115.58% 208.04% 89.45% 100.00%
P/EPS -333.92 -40.37 68.21 -14.29 -225.11 698.93 220.56 -
  QoQ % -727.15% -159.18% 577.33% 93.65% -132.21% 216.89% -
  Horiz. % -151.40% -18.30% 30.93% -6.48% -102.06% 316.89% 100.00%
EY -0.30 -2.48 1.47 -7.00 -0.44 0.14 0.45 -
  QoQ % 87.90% -268.71% 121.00% -1,490.91% -414.29% -68.89% -
  Horiz. % -66.67% -551.11% 326.67% -1,555.56% -97.78% 31.11% 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 1.07 0.71 0.89 0.85 0.78 0.83 0.75 26.70%
  QoQ % 50.70% -20.22% 4.71% 8.97% -6.02% 10.67% -
  Horiz. % 142.67% 94.67% 118.67% 113.33% 104.00% 110.67% 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.
 


 

200  481  510  1003 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.345-0.015 
 DAYANG 1.42-0.20 
 SAPNRG-WA 0.135-0.01 
 MTRONIC 0.09+0.015 
 PERDANA 0.405-0.04 
 PUC 0.10-0.005 
 ARMADA 0.195-0.005 
 EDEN 0.14+0.015 
 HUAAN 0.260.00 
 HSI-H6G 0.36-0.025 
Partners & Brokers