Highlights

[GLOTEC] QoQ Quarter Result on 2013-09-30 [#1]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     99.50%    YoY -     -104.43%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 83,874 76,923 97,920 94,878 97,324 87,864 100,298 -11.27%
  QoQ % 9.04% -21.44% 3.21% -2.51% 10.77% -12.40% -
  Horiz. % 83.62% 76.69% 97.63% 94.60% 97.03% 87.60% 100.00%
PBT -36,909 -1,589 1,852 759 -18,831 -1,280 2,030 -
  QoQ % -2,222.78% -185.80% 144.01% 104.03% -1,371.17% -163.05% -
  Horiz. % -1,818.18% -78.28% 91.23% 37.39% -927.64% -63.05% 100.00%
Tax 1,782 -1,385 -1,172 -715 -590 -1,673 -1,857 -
  QoQ % 228.66% -18.17% -63.92% -21.19% 64.73% 9.91% -
  Horiz. % -95.96% 74.58% 63.11% 38.50% 31.77% 90.09% 100.00%
NP -35,127 -2,974 680 44 -19,421 -2,953 173 -
  QoQ % -1,081.14% -537.35% 1,445.45% 100.23% -557.67% -1,806.94% -
  Horiz. % -20,304.62% -1,719.08% 393.06% 25.43% -11,226.01% -1,706.94% 100.00%
NP to SH -34,694 -2,977 585 -99 -19,711 -2,675 150 -
  QoQ % -1,065.40% -608.89% 690.91% 99.50% -636.86% -1,883.33% -
  Horiz. % -23,129.33% -1,984.67% 390.00% -66.00% -13,140.67% -1,783.33% 100.00%
Tax Rate - % - % 63.28 % 94.20 % - % - % 91.48 % -
  QoQ % 0.00% 0.00% -32.82% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.17% 102.97% 0.00% 0.00% 100.00%
Total Cost 119,001 79,897 97,240 94,834 116,745 90,817 100,125 12.24%
  QoQ % 48.94% -17.84% 2.54% -18.77% 28.55% -9.30% -
  Horiz. % 118.85% 79.80% 97.12% 94.72% 116.60% 90.70% 100.00%
Net Worth 349,994 352,278 387,485 383,565 388,892 411,949 436,215 -13.69%
  QoQ % -0.65% -9.09% 1.02% -1.37% -5.60% -5.56% -
  Horiz. % 80.23% 80.76% 88.83% 87.93% 89.15% 94.44% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 349,994 352,278 387,485 383,565 388,892 411,949 436,215 -13.69%
  QoQ % -0.65% -9.09% 1.02% -1.37% -5.60% -5.56% -
  Horiz. % 80.23% 80.76% 88.83% 87.93% 89.15% 94.44% 100.00%
NOSH 5,384,531 4,961,666 5,381,737 5,327,297 5,327,297 5,349,999 5,592,500 -2.50%
  QoQ % 8.52% -7.81% 1.02% 0.00% -0.42% -4.34% -
  Horiz. % 96.28% 88.72% 96.23% 95.26% 95.26% 95.66% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -41.88 % -3.87 % 0.69 % 0.05 % -19.95 % -3.36 % 0.17 % -
  QoQ % -982.17% -660.87% 1,280.00% 100.25% -493.75% -2,076.47% -
  Horiz. % -24,635.29% -2,276.47% 405.88% 29.41% -11,735.29% -1,976.47% 100.00%
ROE -9.91 % -0.85 % 0.15 % -0.03 % -5.07 % -0.65 % 0.03 % -
  QoQ % -1,065.88% -666.67% 600.00% 99.41% -680.00% -2,266.67% -
  Horiz. % -33,033.34% -2,833.33% 500.00% -100.00% -16,900.00% -2,166.67% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1.56 1.55 1.82 1.78 1.83 1.64 1.79 -8.78%
  QoQ % 0.65% -14.84% 2.25% -2.73% 11.59% -8.38% -
  Horiz. % 87.15% 86.59% 101.68% 99.44% 102.23% 91.62% 100.00%
EPS -0.65 -0.06 0.01 0.00 -0.37 -0.05 0.00 -
  QoQ % -983.33% -700.00% 0.00% 0.00% -640.00% 0.00% -
  Horiz. % 1,300.00% 120.00% -20.00% -0.00% 740.00% 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 0.0650 0.0710 0.0720 0.0720 0.0730 0.0770 0.0780 -11.47%
  QoQ % -8.45% -1.39% 0.00% -1.37% -5.19% -1.28% -
  Horiz. % 83.33% 91.03% 92.31% 92.31% 93.59% 98.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,292
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 31.17 28.59 36.39 35.26 36.17 32.65 37.27 -11.26%
  QoQ % 9.02% -21.43% 3.20% -2.52% 10.78% -12.40% -
  Horiz. % 83.63% 76.71% 97.64% 94.61% 97.05% 87.60% 100.00%
EPS -12.89 -1.11 0.22 -0.04 -7.33 -0.99 0.06 -
  QoQ % -1,061.26% -604.55% 650.00% 99.45% -640.40% -1,750.00% -
  Horiz. % -21,483.33% -1,850.00% 366.67% -66.67% -12,216.67% -1,650.00% 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 1.3007 1.3092 1.4400 1.4254 1.4452 1.5309 1.6211 -13.69%
  QoQ % -0.65% -9.08% 1.02% -1.37% -5.60% -5.56% -
  Horiz. % 80.24% 80.76% 88.83% 87.93% 89.15% 94.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.0600 0.0600 0.0750 0.0550 0.0650 0.0700 0.0700 -
P/RPS 3.85 3.87 4.12 3.09 3.56 4.26 3.90 -0.86%
  QoQ % -0.52% -6.07% 33.33% -13.20% -16.43% 9.23% -
  Horiz. % 98.72% 99.23% 105.64% 79.23% 91.28% 109.23% 100.00%
P/EPS -9.31 -100.00 689.97 -2,959.61 -17.57 -140.00 2,609.83 -
  QoQ % 90.69% -114.49% 123.31% -16,744.68% 87.45% -105.36% -
  Horiz. % -0.36% -3.83% 26.44% -113.40% -0.67% -5.36% 100.00%
EY -10.74 -1.00 0.14 -0.03 -5.69 -0.71 0.04 -
  QoQ % -974.00% -814.29% 566.67% 99.47% -701.41% -1,875.00% -
  Horiz. % -26,850.00% -2,500.00% 350.00% -75.00% -14,225.00% -1,775.00% 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 0.92 0.85 1.04 0.76 0.89 0.91 0.90 1.48%
  QoQ % 8.24% -18.27% 36.84% -14.61% -2.20% 1.11% -
  Horiz. % 102.22% 94.44% 115.56% 84.44% 98.89% 101.11% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 21/05/14 21/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 0.1250 0.0550 0.0650 0.0550 0.0600 0.0700 0.0650 -
P/RPS 8.02 3.55 3.57 3.09 3.28 4.26 3.62 70.19%
  QoQ % 125.92% -0.56% 15.53% -5.79% -23.00% 17.68% -
  Horiz. % 221.55% 98.07% 98.62% 85.36% 90.61% 117.68% 100.00%
P/EPS -19.40 -91.67 597.97 -2,959.61 -16.22 -140.00 2,423.42 -
  QoQ % 78.84% -115.33% 120.20% -18,146.67% 88.41% -105.78% -
  Horiz. % -0.80% -3.78% 24.67% -122.13% -0.67% -5.78% 100.00%
EY -5.15 -1.09 0.17 -0.03 -6.17 -0.71 0.04 -
  QoQ % -372.48% -741.18% 666.67% 99.51% -769.01% -1,875.00% -
  Horiz. % -12,875.00% -2,725.00% 425.00% -75.00% -15,425.00% -1,775.00% 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 1.92 0.77 0.90 0.76 0.82 0.91 0.83 75.18%
  QoQ % 149.35% -14.44% 18.42% -7.32% -9.89% 9.64% -
  Horiz. % 231.33% 92.77% 108.43% 91.57% 98.80% 109.64% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers