Highlights

[GLOTEC] QoQ Quarter Result on 2012-09-30 [#1]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     38.26%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 97,324 87,864 100,298 102,273 47,999 97,300 0 -
  QoQ % 10.77% -12.40% -1.93% 113.07% -50.67% 0.00% -
  Horiz. % 100.02% 90.30% 103.08% 105.11% 49.33% 100.00% -
PBT -18,831 -1,280 2,030 3,698 1,819 2,938 0 -
  QoQ % -1,371.17% -163.05% -45.11% 103.30% -38.09% 0.00% -
  Horiz. % -640.95% -43.57% 69.09% 125.87% 61.91% 100.00% -
Tax -590 -1,673 -1,857 -1,455 -186 -1,355 0 -
  QoQ % 64.73% 9.91% -27.63% -682.26% 86.27% 0.00% -
  Horiz. % 43.54% 123.47% 137.05% 107.38% 13.73% 100.00% -
NP -19,421 -2,953 173 2,243 1,633 1,583 0 -
  QoQ % -557.67% -1,806.94% -92.29% 37.35% 3.16% 0.00% -
  Horiz. % -1,226.85% -186.54% 10.93% 141.69% 103.16% 100.00% -
NP to SH -19,711 -2,675 150 2,237 1,618 1,474 0 -
  QoQ % -636.86% -1,883.33% -93.29% 38.26% 9.77% 0.00% -
  Horiz. % -1,337.25% -181.48% 10.18% 151.76% 109.77% 100.00% -
Tax Rate - % - % 91.48 % 39.35 % 10.23 % 46.12 % - % -
  QoQ % 0.00% 0.00% 132.48% 284.65% -77.82% 0.00% -
  Horiz. % 0.00% 0.00% 198.35% 85.32% 22.18% 100.00% -
Total Cost 116,745 90,817 100,125 100,030 46,366 95,717 0 -
  QoQ % 28.55% -9.30% 0.09% 115.74% -51.56% 0.00% -
  Horiz. % 121.97% 94.88% 104.61% 104.51% 48.44% 100.00% -
Net Worth 388,892 411,949 436,215 436,215 252,408 417,633 - -
  QoQ % -5.60% -5.56% 0.00% 72.82% -39.56% 0.00% -
  Horiz. % 93.12% 98.64% 104.45% 104.45% 60.44% 100.00% -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 388,892 411,949 436,215 436,215 252,408 417,633 - -
  QoQ % -5.60% -5.56% 0.00% 72.82% -39.56% 0.00% -
  Horiz. % 93.12% 98.64% 104.45% 104.45% 60.44% 100.00% -
NOSH 5,327,297 5,349,999 5,592,500 5,592,500 3,235,999 4,913,333 - -
  QoQ % -0.42% -4.34% 0.00% 72.82% -34.14% 0.00% -
  Horiz. % 108.43% 108.89% 113.82% 113.82% 65.86% 100.00% -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -19.95 % -3.36 % 0.17 % 2.19 % 3.40 % 1.63 % - % -
  QoQ % -493.75% -2,076.47% -92.24% -35.59% 108.59% 0.00% -
  Horiz. % -1,223.93% -206.13% 10.43% 134.36% 208.59% 100.00% -
ROE -5.07 % -0.65 % 0.03 % 0.51 % 0.64 % 0.35 % - % -
  QoQ % -680.00% -2,266.67% -94.12% -20.31% 82.86% 0.00% -
  Horiz. % -1,448.57% -185.71% 8.57% 145.71% 182.86% 100.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.83 1.64 1.79 1.83 1.48 1.98 - -
  QoQ % 11.59% -8.38% -2.19% 23.65% -25.25% 0.00% -
  Horiz. % 92.42% 82.83% 90.40% 92.42% 74.75% 100.00% -
EPS -0.37 -0.05 0.00 0.04 0.05 0.03 0.00 -
  QoQ % -640.00% 0.00% 0.00% -20.00% 66.67% 0.00% -
  Horiz. % -1,233.33% -166.67% 0.00% 133.33% 166.67% 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 0.0730 0.0770 0.0780 0.0780 0.0780 0.0850 - -
  QoQ % -5.19% -1.28% 0.00% 0.00% -8.24% 0.00% -
  Horiz. % 85.88% 90.59% 91.76% 91.76% 91.76% 100.00% -
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 36.17 32.65 37.27 38.01 17.84 36.16 - -
  QoQ % 10.78% -12.40% -1.95% 113.06% -50.66% 0.00% -
  Horiz. % 100.03% 90.29% 103.07% 105.12% 49.34% 100.00% -
EPS -7.33 -0.99 0.06 0.83 0.60 0.55 0.00 -
  QoQ % -640.40% -1,750.00% -92.77% 38.33% 9.09% 0.00% -
  Horiz. % -1,332.73% -180.00% 10.91% 150.91% 109.09% 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 1.4452 1.5309 1.6211 1.6211 0.9380 1.5520 - -
  QoQ % -5.60% -5.56% 0.00% 72.83% -39.56% 0.00% -
  Horiz. % 93.12% 98.64% 104.45% 104.45% 60.44% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 0.0650 0.0700 0.0700 0.0700 0.0900 0.0000 0.0000 -
P/RPS 3.56 4.26 3.90 3.83 0.00 0.00 0.00 -
  QoQ % -16.43% 9.23% 1.83% 0.00% 0.00% 0.00% -
  Horiz. % 92.95% 111.23% 101.83% 100.00% - - -
P/EPS -17.57 -140.00 2,609.83 175.00 0.00 0.00 0.00 -
  QoQ % 87.45% -105.36% 1,391.33% 0.00% 0.00% 0.00% -
  Horiz. % -10.04% -80.00% 1,491.33% 100.00% - - -
EY -5.69 -0.71 0.04 0.57 0.00 0.00 0.00 -
  QoQ % -701.41% -1,875.00% -92.98% 0.00% 0.00% 0.00% -
  Horiz. % -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 0.89 0.91 0.90 0.90 1.17 0.00 0.00 -
  QoQ % -2.20% 1.11% 0.00% -23.08% 0.00% 0.00% -
  Horiz. % 76.07% 77.78% 76.92% 76.92% 100.00% - -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 30/08/12 - - -
Price 0.0600 0.0700 0.0650 0.0600 0.0800 0.0000 0.0000 -
P/RPS 3.28 4.26 3.62 3.28 0.00 0.00 0.00 -
  QoQ % -23.00% 17.68% 10.37% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 129.88% 110.37% 100.00% - - -
P/EPS -16.22 -140.00 2,423.42 150.00 0.00 0.00 0.00 -
  QoQ % 88.41% -105.78% 1,515.61% 0.00% 0.00% 0.00% -
  Horiz. % -10.81% -93.33% 1,615.61% 100.00% - - -
EY -6.17 -0.71 0.04 0.67 0.00 0.00 0.00 -
  QoQ % -769.01% -1,875.00% -94.03% 0.00% 0.00% 0.00% -
  Horiz. % -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 0.82 0.91 0.83 0.77 1.04 0.00 0.00 -
  QoQ % -9.89% 9.64% 7.79% -25.96% 0.00% 0.00% -
  Horiz. % 78.85% 87.50% 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.
 


 

338  277  532  1128 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.39+0.27 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 
 THHEAVY 0.1350.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers