Highlights

[GLOTEC] QoQ Quarter Result on 2014-03-31 [#3]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -608.89%    YoY -     -11.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 73,772 75,676 83,874 76,923 97,920 94,878 97,324 -16.82%
  QoQ % -2.52% -9.77% 9.04% -21.44% 3.21% -2.51% -
  Horiz. % 75.80% 77.76% 86.18% 79.04% 100.61% 97.49% 100.00%
PBT 6,623 -136 -36,909 -1,589 1,852 759 -18,831 -
  QoQ % 4,969.85% 99.63% -2,222.78% -185.80% 144.01% 104.03% -
  Horiz. % -35.17% 0.72% 196.00% 8.44% -9.83% -4.03% 100.00%
Tax -2,149 -1,089 1,782 -1,385 -1,172 -715 -590 136.17%
  QoQ % -97.34% -161.11% 228.66% -18.17% -63.92% -21.19% -
  Horiz. % 364.24% 184.58% -302.03% 234.75% 198.64% 121.19% 100.00%
NP 4,474 -1,225 -35,127 -2,974 680 44 -19,421 -
  QoQ % 465.22% 96.51% -1,081.14% -537.35% 1,445.45% 100.23% -
  Horiz. % -23.04% 6.31% 180.87% 15.31% -3.50% -0.23% 100.00%
NP to SH 4,479 -1,074 -34,694 -2,977 585 -99 -19,711 -
  QoQ % 517.04% 96.90% -1,065.40% -608.89% 690.91% 99.50% -
  Horiz. % -22.72% 5.45% 176.01% 15.10% -2.97% 0.50% 100.00%
Tax Rate 32.45 % - % - % - % 63.28 % 94.20 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -32.82% 0.00% -
  Horiz. % 34.45% 0.00% 0.00% 0.00% 67.18% 100.00% -
Total Cost 69,298 76,901 119,001 79,897 97,240 94,834 116,745 -29.30%
  QoQ % -9.89% -35.38% 48.94% -17.84% 2.54% -18.77% -
  Horiz. % 59.36% 65.87% 101.93% 68.44% 83.29% 81.23% 100.00%
Net Worth 369,682 349,812 349,994 352,278 387,485 383,565 388,892 -3.31%
  QoQ % 5.68% -0.05% -0.65% -9.09% 1.02% -1.37% -
  Horiz. % 95.06% 89.95% 90.00% 90.58% 99.64% 98.63% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 369,682 349,812 349,994 352,278 387,485 383,565 388,892 -3.31%
  QoQ % 5.68% -0.05% -0.65% -9.09% 1.02% -1.37% -
  Horiz. % 95.06% 89.95% 90.00% 90.58% 99.64% 98.63% 100.00%
NOSH 5,601,250 5,381,737 5,384,531 4,961,666 5,381,737 5,327,297 5,327,297 3.39%
  QoQ % 4.08% -0.05% 8.52% -7.81% 1.02% 0.00% -
  Horiz. % 105.14% 101.02% 101.07% 93.14% 101.02% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.06 % -1.62 % -41.88 % -3.87 % 0.69 % 0.05 % -19.95 % -
  QoQ % 474.07% 96.13% -982.17% -660.87% 1,280.00% 100.25% -
  Horiz. % -30.38% 8.12% 209.92% 19.40% -3.46% -0.25% 100.00%
ROE 1.21 % -0.31 % -9.91 % -0.85 % 0.15 % -0.03 % -5.07 % -
  QoQ % 490.32% 96.87% -1,065.88% -666.67% 600.00% 99.41% -
  Horiz. % -23.87% 6.11% 195.46% 16.77% -2.96% 0.59% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.32 1.41 1.56 1.55 1.82 1.78 1.83 -19.52%
  QoQ % -6.38% -9.62% 0.65% -14.84% 2.25% -2.73% -
  Horiz. % 72.13% 77.05% 85.25% 84.70% 99.45% 97.27% 100.00%
EPS 0.08 -0.02 -0.65 -0.06 0.01 0.00 -0.37 -
  QoQ % 500.00% 96.92% -983.33% -700.00% 0.00% 0.00% -
  Horiz. % -21.62% 5.41% 175.68% 16.22% -2.70% -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 0.0660 0.0650 0.0650 0.0710 0.0720 0.0720 0.0730 -6.48%
  QoQ % 1.54% 0.00% -8.45% -1.39% 0.00% -1.37% -
  Horiz. % 90.41% 89.04% 89.04% 97.26% 98.63% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,086
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.42 28.12 31.17 28.59 36.39 35.26 36.17 -16.82%
  QoQ % -2.49% -9.79% 9.02% -21.43% 3.20% -2.52% -
  Horiz. % 75.81% 77.74% 86.18% 79.04% 100.61% 97.48% 100.00%
EPS 1.66 -0.40 -12.89 -1.11 0.22 -0.04 -7.33 -
  QoQ % 515.00% 96.90% -1,061.26% -604.55% 650.00% 99.45% -
  Horiz. % -22.65% 5.46% 175.85% 15.14% -3.00% 0.55% 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 1.3738 1.3000 1.3007 1.3092 1.4400 1.4254 1.4452 -3.31%
  QoQ % 5.68% -0.05% -0.65% -9.08% 1.02% -1.37% -
  Horiz. % 95.06% 89.95% 90.00% 90.59% 99.64% 98.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.0700 0.0900 0.0600 0.0600 0.0750 0.0550 0.0650 -
P/RPS 5.31 6.40 3.85 3.87 4.12 3.09 3.56 30.45%
  QoQ % -17.03% 66.23% -0.52% -6.07% 33.33% -13.20% -
  Horiz. % 149.16% 179.78% 108.15% 108.71% 115.73% 86.80% 100.00%
P/EPS 87.54 -450.98 -9.31 -100.00 689.97 -2,959.61 -17.57 -
  QoQ % 119.41% -4,744.04% 90.69% -114.49% 123.31% -16,744.68% -
  Horiz. % -498.24% 2,566.76% 52.99% 569.15% -3,926.98% 16,844.68% 100.00%
EY 1.14 -0.22 -10.74 -1.00 0.14 -0.03 -5.69 -
  QoQ % 618.18% 97.95% -974.00% -814.29% 566.67% 99.47% -
  Horiz. % -20.04% 3.87% 188.75% 17.57% -2.46% 0.53% 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 1.06 1.38 0.92 0.85 1.04 0.76 0.89 12.32%
  QoQ % -23.19% 50.00% 8.24% -18.27% 36.84% -14.61% -
  Horiz. % 119.10% 155.06% 103.37% 95.51% 116.85% 85.39% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 21/08/14 21/05/14 21/02/14 27/11/13 28/08/13 -
Price 0.0650 0.0750 0.1250 0.0550 0.0650 0.0550 0.0600 -
P/RPS 4.94 5.33 8.02 3.55 3.57 3.09 3.28 31.29%
  QoQ % -7.32% -33.54% 125.92% -0.56% 15.53% -5.79% -
  Horiz. % 150.61% 162.50% 244.51% 108.23% 108.84% 94.21% 100.00%
P/EPS 81.29 -375.82 -19.40 -91.67 597.97 -2,959.61 -16.22 -
  QoQ % 121.63% -1,837.22% 78.84% -115.33% 120.20% -18,146.67% -
  Horiz. % -501.17% 2,317.02% 119.61% 565.17% -3,686.62% 18,246.67% 100.00%
EY 1.23 -0.27 -5.15 -1.09 0.17 -0.03 -6.17 -
  QoQ % 555.56% 94.76% -372.48% -741.18% 666.67% 99.51% -
  Horiz. % -19.94% 4.38% 83.47% 17.67% -2.76% 0.49% 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 1.15 1.92 0.77 0.90 0.76 0.82 12.58%
  QoQ % -14.78% -40.10% 149.35% -14.44% 18.42% -7.32% -
  Horiz. % 119.51% 140.24% 234.15% 93.90% 109.76% 92.68% 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.
 


 

347  380  481  1052 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.115+0.025 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 SANICHI 0.060.00 
 ARMADA 0.465-0.01 
 RSAWIT 0.345+0.045 
 INSAS-WB 0.01+0.005 
 MUDAJYA 0.420.00 
 FGV 1.41+0.09 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
3. Share that will rise 500% in 2020 Herbert
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. Am I a Chinese Chauvinistic? Sslee blog
Partners & Brokers