Highlights

[GLOTEC] QoQ Quarter Result on 2015-03-31 [#3]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 20-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -93.57%    YoY -     109.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 75,529 60,792 68,650 81,270 73,772 75,676 83,874 -6.73%
  QoQ % 24.24% -11.45% -15.53% 10.16% -2.52% -9.77% -
  Horiz. % 90.05% 72.48% 81.85% 96.90% 87.96% 90.23% 100.00%
PBT 1,876 2,416 -46,871 2,322 6,623 -136 -36,909 -
  QoQ % -22.35% 105.15% -2,118.56% -64.94% 4,969.85% 99.63% -
  Horiz. % -5.08% -6.55% 126.99% -6.29% -17.94% 0.37% 100.00%
Tax -1,746 -1,251 -2,523 -1,979 -2,149 -1,089 1,782 -
  QoQ % -39.57% 50.42% -27.49% 7.91% -97.34% -161.11% -
  Horiz. % -97.98% -70.20% -141.58% -111.05% -120.59% -61.11% 100.00%
NP 130 1,165 -49,394 343 4,474 -1,225 -35,127 -
  QoQ % -88.84% 102.36% -14,500.58% -92.33% 465.22% 96.51% -
  Horiz. % -0.37% -3.32% 140.62% -0.98% -12.74% 3.49% 100.00%
NP to SH 385 1,098 -44,991 288 4,479 -1,074 -34,694 -
  QoQ % -64.94% 102.44% -15,721.88% -93.57% 517.04% 96.90% -
  Horiz. % -1.11% -3.16% 129.68% -0.83% -12.91% 3.10% 100.00%
Tax Rate 93.07 % 51.78 % - % 85.23 % 32.45 % - % - % -
  QoQ % 79.74% 0.00% 0.00% 162.65% 0.00% 0.00% -
  Horiz. % 286.81% 159.57% 0.00% 262.65% 100.00% - -
Total Cost 75,399 59,627 118,044 80,927 69,298 76,901 119,001 -26.17%
  QoQ % 26.45% -49.49% 45.86% 16.78% -9.89% -35.38% -
  Horiz. % 63.36% 50.11% 99.20% 68.01% 58.23% 64.62% 100.00%
Net Worth 322,904 322,904 310,652 189,420 369,682 349,812 349,994 -5.22%
  QoQ % 0.00% 3.94% 64.00% -48.76% 5.68% -0.05% -
  Horiz. % 92.26% 92.26% 88.76% 54.12% 105.63% 99.95% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 322,904 322,904 310,652 189,420 369,682 349,812 349,994 -5.22%
  QoQ % 0.00% 3.94% 64.00% -48.76% 5.68% -0.05% -
  Horiz. % 92.26% 92.26% 88.76% 54.12% 105.63% 99.95% 100.00%
NOSH 5,381,737 5,381,737 5,356,071 2,870,000 5,601,250 5,381,737 5,384,531 -0.03%
  QoQ % 0.00% 0.48% 86.62% -48.76% 4.08% -0.05% -
  Horiz. % 99.95% 99.95% 99.47% 53.30% 104.02% 99.95% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.17 % 1.92 % -71.95 % 0.42 % 6.06 % -1.62 % -41.88 % -
  QoQ % -91.15% 102.67% -17,230.95% -93.07% 474.07% 96.13% -
  Horiz. % -0.41% -4.58% 171.80% -1.00% -14.47% 3.87% 100.00%
ROE 0.12 % 0.34 % -14.48 % 0.15 % 1.21 % -0.31 % -9.91 % -
  QoQ % -64.71% 102.35% -9,753.33% -87.60% 490.32% 96.87% -
  Horiz. % -1.21% -3.43% 146.12% -1.51% -12.21% 3.13% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.40 1.13 1.28 2.83 1.32 1.41 1.56 -6.94%
  QoQ % 23.89% -11.72% -54.77% 114.39% -6.38% -9.62% -
  Horiz. % 89.74% 72.44% 82.05% 181.41% 84.62% 90.38% 100.00%
EPS 0.01 0.02 -0.84 0.01 0.08 -0.02 -0.65 -
  QoQ % -50.00% 102.38% -8,500.00% -87.50% 500.00% 96.92% -
  Horiz. % -1.54% -3.08% 129.23% -1.54% -12.31% 3.08% 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 0.0600 0.0600 0.0580 0.0660 0.0660 0.0650 0.0650 -5.18%
  QoQ % 0.00% 3.45% -12.12% 0.00% 1.54% 0.00% -
  Horiz. % 92.31% 92.31% 89.23% 101.54% 101.54% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,292
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.07 22.59 25.51 30.20 27.42 28.12 31.17 -6.73%
  QoQ % 24.26% -11.45% -15.53% 10.14% -2.49% -9.79% -
  Horiz. % 90.05% 72.47% 81.84% 96.89% 87.97% 90.21% 100.00%
EPS 0.14 0.41 -16.72 0.11 1.66 -0.40 -12.89 -
  QoQ % -65.85% 102.45% -15,300.00% -93.37% 515.00% 96.90% -
  Horiz. % -1.09% -3.18% 129.71% -0.85% -12.88% 3.10% 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 1.2000 1.2000 1.1545 0.7039 1.3738 1.3000 1.3007 -5.22%
  QoQ % 0.00% 3.94% 64.01% -48.76% 5.68% -0.05% -
  Horiz. % 92.26% 92.26% 88.76% 54.12% 105.62% 99.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.0600 0.0450 0.0600 0.0700 0.0700 0.0900 0.0600 -
P/RPS 4.28 3.98 4.68 2.47 5.31 6.40 3.85 7.29%
  QoQ % 7.54% -14.96% 89.47% -53.48% -17.03% 66.23% -
  Horiz. % 111.17% 103.38% 121.56% 64.16% 137.92% 166.23% 100.00%
P/EPS 838.71 220.56 -7.14 697.57 87.54 -450.98 -9.31 -
  QoQ % 280.26% 3,189.08% -101.02% 696.86% 119.41% -4,744.04% -
  Horiz. % -9,008.70% -2,369.07% 76.69% -7,492.70% -940.28% 4,844.04% 100.00%
EY 0.12 0.45 -14.00 0.14 1.14 -0.22 -10.74 -
  QoQ % -73.33% 103.21% -10,100.00% -87.72% 618.18% 97.95% -
  Horiz. % -1.12% -4.19% 130.35% -1.30% -10.61% 2.05% 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 1.00 0.75 1.03 1.06 1.06 1.38 0.92 5.70%
  QoQ % 33.33% -27.18% -2.83% 0.00% -23.19% 50.00% -
  Horiz. % 108.70% 81.52% 111.96% 115.22% 115.22% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 27/08/15 20/05/15 12/02/15 27/11/14 21/08/14 -
Price 0.0500 0.0450 0.0450 0.0700 0.0650 0.0750 0.1250 -
P/RPS 3.56 3.98 3.51 2.47 4.94 5.33 8.02 -41.72%
  QoQ % -10.55% 13.39% 42.11% -50.00% -7.32% -33.54% -
  Horiz. % 44.39% 49.63% 43.77% 30.80% 61.60% 66.46% 100.00%
P/EPS 698.93 220.56 -5.36 697.57 81.29 -375.82 -19.40 -
  QoQ % 216.89% 4,214.93% -100.77% 758.13% 121.63% -1,837.22% -
  Horiz. % -3,602.73% -1,136.91% 27.63% -3,595.72% -419.02% 1,937.22% 100.00%
EY 0.14 0.45 -18.67 0.14 1.23 -0.27 -5.15 -
  QoQ % -68.89% 102.41% -13,435.71% -88.62% 555.56% 94.76% -
  Horiz. % -2.72% -8.74% 362.52% -2.72% -23.88% 5.24% 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 0.83 0.75 0.78 1.06 0.98 1.15 1.92 -42.74%
  QoQ % 10.67% -3.85% -26.42% 8.16% -14.78% -40.10% -
  Horiz. % 43.23% 39.06% 40.62% 55.21% 51.04% 59.90% 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.
 


 

235  257  547  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 MYEG 1.390.00 
 ARMADA 0.19+0.005 
 DAYANG 1.38+0.05 
 HSI-C5A 0.285-0.105 
 HSI-C5D 0.26-0.08 
 IRIS 0.145+0.005 
 MTRONIC-OR 0.0050.00 
 ORION 0.225+0.01 
 PUC 0.0950.00 
Partners & Brokers