Highlights

[GLOTEC] YoY Annual (Unaudited) Result on 2016-06-30 [#4]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 26-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend YoY -     58.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 217,298 194,825 186,889 224,707 299,368 318,963 387,759 -9.20%
  YoY % 11.53% 4.25% -16.83% -24.94% -6.14% -17.74% -
  Horiz. % 56.04% 50.24% 48.20% 57.95% 77.20% 82.26% 100.00%
PBT -40,958 -36,186 -14,095 -12,108 -38,062 -35,412 -14,383 19.05%
  YoY % -13.19% -156.73% -16.41% 68.19% -7.48% -146.21% -
  Horiz. % 284.77% 251.59% 98.00% 84.18% 264.63% 246.21% 100.00%
Tax -2,900 -2,919 -4,400 -9,028 -7,740 -1,965 -5,575 -10.32%
  YoY % 0.65% 33.66% 51.26% -16.64% -293.89% 64.75% -
  Horiz. % 52.02% 52.36% 78.92% 161.94% 138.83% 35.25% 100.00%
NP -43,858 -39,105 -18,495 -21,136 -45,802 -37,377 -19,958 14.02%
  YoY % -12.15% -111.44% 12.50% 53.85% -22.54% -87.28% -
  Horiz. % 219.75% 195.94% 92.67% 105.90% 229.49% 187.28% 100.00%
NP to SH -19,322 -20,356 -9,560 -17,238 -41,297 -37,185 -19,999 -0.57%
  YoY % 5.08% -112.93% 44.54% 58.26% -11.06% -85.93% -
  Horiz. % 96.61% 101.79% 47.80% 86.19% 206.50% 185.93% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 261,156 233,930 205,384 245,843 345,170 356,340 407,717 -7.15%
  YoY % 11.64% 13.90% -16.46% -28.78% -3.13% -12.60% -
  Horiz. % 64.05% 57.38% 50.37% 60.30% 84.66% 87.40% 100.00%
Net Worth 233,298 247,559 274,468 281,276 311,068 348,098 384,191 -7.97%
  YoY % -5.76% -9.80% -2.42% -9.58% -10.64% -9.39% -
  Horiz. % 60.72% 64.44% 71.44% 73.21% 80.97% 90.61% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 233,298 247,559 274,468 281,276 311,068 348,098 384,191 -7.97%
  YoY % -5.76% -9.80% -2.42% -9.58% -10.64% -9.39% -
  Horiz. % 60.72% 64.44% 71.44% 73.21% 80.97% 90.61% 100.00%
NOSH 269,086 5,381,737 5,381,737 5,307,096 5,363,246 5,355,362 5,262,894 -39.06%
  YoY % -95.00% 0.00% 1.41% -1.05% 0.15% 1.76% -
  Horiz. % 5.11% 102.26% 102.26% 100.84% 101.91% 101.76% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -20.18 % -20.07 % -9.90 % -9.41 % -15.30 % -11.72 % -5.15 % 25.55%
  YoY % -0.55% -102.73% -5.21% 38.50% -30.55% -127.57% -
  Horiz. % 391.84% 389.71% 192.23% 182.72% 297.09% 227.57% 100.00%
ROE -8.28 % -8.22 % -3.48 % -6.13 % -13.28 % -10.68 % -5.21 % 8.02%
  YoY % -0.73% -136.21% 43.23% 53.84% -24.34% -104.99% -
  Horiz. % 158.93% 157.77% 66.79% 117.66% 254.89% 204.99% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 80.75 3.62 3.47 4.23 5.58 5.96 7.37 49.00%
  YoY % 2,130.66% 4.32% -17.97% -24.19% -6.38% -19.13% -
  Horiz. % 1,095.66% 49.12% 47.08% 57.39% 75.71% 80.87% 100.00%
EPS -7.18 -0.38 -0.18 -0.32 -0.77 -0.70 -0.38 63.16%
  YoY % -1,789.47% -111.11% 43.75% 58.44% -10.00% -84.21% -
  Horiz. % 1,889.47% 100.00% 47.37% 84.21% 202.63% 184.21% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8670 0.0460 0.0510 0.0530 0.0580 0.0650 0.0730 51.02%
  YoY % 1,784.78% -9.80% -3.77% -8.62% -10.77% -10.96% -
  Horiz. % 1,187.67% 63.01% 69.86% 72.60% 79.45% 89.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 80.75 72.40 69.45 83.51 111.25 118.54 144.10 -9.20%
  YoY % 11.53% 4.25% -16.84% -24.93% -6.15% -17.74% -
  Horiz. % 56.04% 50.24% 48.20% 57.95% 77.20% 82.26% 100.00%
EPS -7.18 -7.56 -3.55 -6.41 -15.35 -13.82 -7.43 -0.57%
  YoY % 5.03% -112.96% 44.62% 58.24% -11.07% -86.00% -
  Horiz. % 96.64% 101.75% 47.78% 86.27% 206.59% 186.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8670 0.9200 1.0200 1.0453 1.1560 1.2936 1.4278 -7.97%
  YoY % -5.76% -9.80% -2.42% -9.58% -10.64% -9.40% -
  Horiz. % 60.72% 64.43% 71.44% 73.21% 80.96% 90.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.4200 0.0500 0.0550 0.0450 0.0600 0.0600 0.0650 -
P/RPS 0.52 1.38 1.58 1.06 1.07 1.01 0.88 -8.39%
  YoY % -62.32% -12.66% 49.06% -0.93% 5.94% 14.77% -
  Horiz. % 59.09% 156.82% 179.55% 120.45% 121.59% 114.77% 100.00%
P/EPS -5.85 -13.22 -30.96 -13.85 -7.79 -8.64 -17.11 -16.37%
  YoY % 55.75% 57.30% -123.54% -77.79% 9.84% 49.50% -
  Horiz. % 34.19% 77.26% 180.95% 80.95% 45.53% 50.50% 100.00%
EY -17.10 -7.56 -3.23 -7.22 -12.83 -11.57 -5.85 19.57%
  YoY % -126.19% -134.06% 55.26% 43.73% -10.89% -97.78% -
  Horiz. % 292.31% 129.23% 55.21% 123.42% 219.32% 197.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 1.09 1.08 0.85 1.03 0.92 0.89 -9.77%
  YoY % -55.96% 0.93% 27.06% -17.48% 11.96% 3.37% -
  Horiz. % 53.93% 122.47% 121.35% 95.51% 115.73% 103.37% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 28/08/18 28/08/17 26/08/16 27/08/15 21/08/14 28/08/13 -
Price 0.3750 0.0450 0.0500 0.0450 0.0450 0.1250 0.0600 -
P/RPS 0.46 1.24 1.44 1.06 0.81 2.10 0.81 -9.00%
  YoY % -62.90% -13.89% 35.85% 30.86% -61.43% 159.26% -
  Horiz. % 56.79% 153.09% 177.78% 130.86% 100.00% 259.26% 100.00%
P/EPS -5.22 -11.90 -28.15 -13.85 -5.84 -18.00 -15.79 -16.84%
  YoY % 56.13% 57.73% -103.25% -137.16% 67.56% -14.00% -
  Horiz. % 33.06% 75.36% 178.28% 87.71% 36.99% 114.00% 100.00%
EY -19.15 -8.41 -3.55 -7.22 -17.11 -5.55 -6.33 20.25%
  YoY % -127.71% -136.90% 50.83% 57.80% -208.29% 12.32% -
  Horiz. % 302.53% 132.86% 56.08% 114.06% 270.30% 87.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.98 0.98 0.85 0.78 1.92 0.82 -10.20%
  YoY % -56.12% 0.00% 15.29% 8.97% -59.38% 134.15% -
  Horiz. % 52.44% 119.51% 119.51% 103.66% 95.12% 234.15% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

523  206  451  818 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.135+0.005 
 SAPNRG 0.08+0.005 
 HIBISCS 0.34+0.025 
 HSI-C9J 0.205+0.035 
 SANICHI 0.045-0.005 
 HSI-H8M 0.54-0.15 
 PHB 0.0050.00 
 HUBLINE 0.040.00 
 VELESTO 0.115+0.005 
 MYEG 0.96+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers