Highlights

[GLOTEC] QoQ Quarter Result on 2016-09-30 [#1]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     123.61%    YoY -     259.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 40,966 44,492 53,062 46,127 51,898 54,614 75,529 -33.52%
  QoQ % -7.93% -16.15% 15.03% -11.12% -4.97% -27.69% -
  Horiz. % 54.24% 58.91% 70.25% 61.07% 68.71% 72.31% 100.00%
PBT -16,901 966 2,536 -162 -15,909 -566 1,876 -
  QoQ % -1,849.59% -61.91% 1,665.43% 98.98% -2,710.78% -130.17% -
  Horiz. % -900.91% 51.49% 135.18% -8.64% -848.03% -30.17% 100.00%
Tax 4,086 -2,864 -8,982 2,826 -2,646 -3,311 -1,746 -
  QoQ % 242.67% 68.11% -417.83% 206.80% 20.08% -89.63% -
  Horiz. % -234.02% 164.03% 514.43% -161.86% 151.55% 189.63% 100.00%
NP -12,815 -1,898 -6,446 2,664 -18,555 -3,877 130 -
  QoQ % -575.18% 70.56% -341.97% 114.36% -378.59% -3,082.31% -
  Horiz. % -9,857.69% -1,460.00% -4,958.46% 2,049.23% -14,273.08% -2,982.31% 100.00%
NP to SH -7,206 -967 -5,333 3,945 -16,712 -2,009 385 -
  QoQ % -645.19% 81.87% -235.18% 123.61% -731.86% -621.82% -
  Horiz. % -1,871.69% -251.17% -1,385.19% 1,024.68% -4,340.78% -521.82% 100.00%
Tax Rate - % 296.48 % 354.18 % - % - % - % 93.07 % -
  QoQ % 0.00% -16.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 318.56% 380.55% 0.00% 0.00% 0.00% 100.00%
Total Cost 53,781 46,390 59,508 43,463 70,453 58,491 75,399 -20.18%
  QoQ % 15.93% -22.04% 36.92% -38.31% 20.45% -22.42% -
  Horiz. % 71.33% 61.53% 78.92% 57.64% 93.44% 77.58% 100.00%
Net Worth 274,468 301,377 301,377 301,377 281,341 582,899 322,904 -10.28%
  QoQ % -8.93% -0.00% 0.00% 7.12% -51.73% 80.52% -
  Horiz. % 85.00% 93.33% 93.33% 93.33% 87.13% 180.52% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 274,468 301,377 301,377 301,377 281,341 582,899 322,904 -10.28%
  QoQ % -8.93% -0.00% 0.00% 7.12% -51.73% 80.52% -
  Horiz. % 85.00% 93.33% 93.33% 93.33% 87.13% 180.52% 100.00%
NOSH 5,381,737 5,381,737 5,381,738 5,381,738 5,308,333 10,050,000 5,381,737 -
  QoQ % 0.00% -0.00% 0.00% 1.38% -47.18% 86.74% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 98.64% 186.74% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -31.28 % -4.27 % -12.15 % 5.78 % -35.75 % -7.10 % 0.17 % -
  QoQ % -632.55% 64.86% -310.21% 116.17% -403.52% -4,276.47% -
  Horiz. % -18,400.00% -2,511.76% -7,147.06% 3,400.00% -21,029.41% -4,176.47% 100.00%
ROE -2.63 % -0.32 % -1.77 % 1.31 % -5.94 % -0.34 % 0.12 % -
  QoQ % -721.88% 81.92% -235.11% 122.05% -1,647.06% -383.33% -
  Horiz. % -2,191.67% -266.67% -1,475.00% 1,091.67% -4,950.00% -283.33% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.76 0.83 0.99 0.86 0.98 0.54 1.40 -33.48%
  QoQ % -8.43% -16.16% 15.12% -12.24% 81.48% -61.43% -
  Horiz. % 54.29% 59.29% 70.71% 61.43% 70.00% 38.57% 100.00%
EPS -0.13 -0.02 -0.10 0.07 -0.31 -0.06 0.01 -
  QoQ % -550.00% 80.00% -242.86% 122.58% -416.67% -700.00% -
  Horiz. % -1,300.00% -200.00% -1,000.00% 700.00% -3,100.00% -600.00% 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 0.0510 0.0560 0.0560 0.0560 0.0530 0.0580 0.0600 -10.28%
  QoQ % -8.93% 0.00% 0.00% 5.66% -8.62% -3.33% -
  Horiz. % 85.00% 93.33% 93.33% 93.33% 88.33% 96.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 15.22 16.53 19.72 17.14 19.29 20.30 28.07 -33.53%
  QoQ % -7.92% -16.18% 15.05% -11.15% -4.98% -27.68% -
  Horiz. % 54.22% 58.89% 70.25% 61.06% 68.72% 72.32% 100.00%
EPS -2.68 -0.36 -1.98 1.47 -6.21 -0.75 0.14 -
  QoQ % -644.44% 81.82% -234.69% 123.67% -728.00% -635.71% -
  Horiz. % -1,914.29% -257.14% -1,414.29% 1,050.00% -4,435.71% -535.71% 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 1.0200 1.1200 1.1200 1.1200 1.0455 2.1662 1.2000 -10.28%
  QoQ % -8.93% 0.00% 0.00% 7.13% -51.74% 80.52% -
  Horiz. % 85.00% 93.33% 93.33% 93.33% 87.12% 180.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.0550 0.0500 0.0450 0.0500 0.0450 0.0450 0.0600 -
P/RPS 7.23 6.05 4.56 5.83 4.60 8.28 4.28 41.88%
  QoQ % 19.50% 32.68% -21.78% 26.74% -44.44% 93.46% -
  Horiz. % 168.93% 141.36% 106.54% 136.21% 107.48% 193.46% 100.00%
P/EPS -41.08 -278.27 -45.41 68.21 -14.29 -225.11 838.71 -
  QoQ % 85.24% -512.79% -166.57% 577.33% 93.65% -126.84% -
  Horiz. % -4.90% -33.18% -5.41% 8.13% -1.70% -26.84% 100.00%
EY -2.43 -0.36 -2.20 1.47 -7.00 -0.44 0.12 -
  QoQ % -575.00% 83.64% -249.66% 121.00% -1,490.91% -466.67% -
  Horiz. % -2,025.00% -300.00% -1,833.33% 1,225.00% -5,833.33% -366.67% 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 1.08 0.89 0.80 0.89 0.85 0.78 1.00 5.27%
  QoQ % 21.35% 11.25% -10.11% 4.71% 8.97% -22.00% -
  Horiz. % 108.00% 89.00% 80.00% 89.00% 85.00% 78.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 23/05/17 23/02/17 24/11/16 26/08/16 20/05/16 25/02/16 -
Price 0.0500 0.0600 0.0400 0.0500 0.0450 0.0450 0.0500 -
P/RPS 6.57 7.26 4.06 5.83 4.60 8.28 3.56 50.51%
  QoQ % -9.50% 78.82% -30.36% 26.74% -44.44% 132.58% -
  Horiz. % 184.55% 203.93% 114.04% 163.76% 129.21% 232.58% 100.00%
P/EPS -37.34 -333.92 -40.37 68.21 -14.29 -225.11 698.93 -
  QoQ % 88.82% -727.15% -159.18% 577.33% 93.65% -132.21% -
  Horiz. % -5.34% -47.78% -5.78% 9.76% -2.04% -32.21% 100.00%
EY -2.68 -0.30 -2.48 1.47 -7.00 -0.44 0.14 -
  QoQ % -793.33% 87.90% -268.71% 121.00% -1,490.91% -414.29% -
  Horiz. % -1,914.29% -214.29% -1,771.43% 1,050.00% -5,000.00% -314.29% 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 0.98 1.07 0.71 0.89 0.85 0.78 0.83 11.72%
  QoQ % -8.41% 50.70% -20.22% 4.71% 8.97% -6.02% -
  Horiz. % 118.07% 128.92% 85.54% 107.23% 102.41% 93.98% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers