Highlights

[GLOTEC] YoY Annualized 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 -     -27.70%    YoY -     248.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 204,248 184,434 230,412 307,624 359,628 387,246 583,800 -16.05%
  YoY % 10.74% -19.95% -25.10% -14.46% -7.13% -33.67% -
  Horiz. % 34.99% 31.59% 39.47% 52.69% 61.60% 66.33% 100.00%
PBT -49,045 5,256 5,068 11,745 1,378 5,930 17,628 -
  YoY % -1,033.13% 3.71% -56.85% 751.93% -76.75% -66.36% -
  Horiz. % -278.22% 29.82% 28.75% 66.63% 7.82% 33.64% 100.00%
Tax -2,840 -12,830 -8,509 -6,956 -4,378 -6,646 -8,130 -16.07%
  YoY % 77.87% -50.78% -22.33% -58.86% 34.12% 18.25% -
  Horiz. % 34.93% 157.82% 104.67% 85.56% 53.86% 81.75% 100.00%
NP -51,885 -7,574 -3,441 4,789 -3,000 -716 9,498 -
  YoY % -584.99% -120.11% -171.85% 259.64% -318.99% -107.54% -
  Horiz. % -546.28% -79.75% -36.23% 50.42% -31.59% -7.54% 100.00%
NP to SH -26,584 -3,140 -702 4,925 -3,321 -384 8,844 -
  YoY % -746.62% -346.87% -114.27% 248.29% -764.93% -104.34% -
  Horiz. % -300.59% -35.50% -7.95% 55.69% -37.55% -4.34% 100.00%
Tax Rate - % 244.11 % 167.90 % 59.22 % 317.60 % 112.07 % 46.12 % -
  YoY % 0.00% 45.39% 183.52% -81.35% 183.39% 143.00% -
  Horiz. % 0.00% 529.29% 364.05% 128.40% 688.64% 243.00% 100.00%
Total Cost 256,133 192,009 233,853 302,834 362,628 387,962 574,302 -12.59%
  YoY % 33.40% -17.89% -22.78% -16.49% -6.53% -32.45% -
  Horiz. % 44.60% 33.43% 40.72% 52.73% 63.14% 67.55% 100.00%
Net Worth 242,178 301,377 305,659 348,291 353,721 221,760 417,633 -8.68%
  YoY % -19.64% -1.40% -12.24% -1.54% 59.51% -46.90% -
  Horiz. % 57.99% 72.16% 73.19% 83.40% 84.70% 53.10% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 242,178 301,377 305,659 348,291 353,721 221,760 417,633 -8.68%
  YoY % -19.64% -1.40% -12.24% -1.54% 59.51% -46.90% -
  Horiz. % 57.99% 72.16% 73.19% 83.40% 84.70% 53.10% 100.00%
NOSH 5,381,737 5,381,737 5,269,995 5,277,142 4,981,999 2,880,000 4,913,333 1.53%
  YoY % 0.00% 2.12% -0.14% 5.92% 72.99% -41.38% -
  Horiz. % 109.53% 109.53% 107.26% 107.40% 101.40% 58.62% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -25.40 % -4.11 % -1.49 % 1.56 % -0.83 % -0.18 % 1.63 % -
  YoY % -518.00% -175.84% -195.51% 287.95% -361.11% -111.04% -
  Horiz. % -1,558.28% -252.15% -91.41% 95.71% -50.92% -11.04% 100.00%
ROE -10.98 % -1.04 % -0.23 % 1.41 % -0.94 % -0.17 % 2.12 % -
  YoY % -955.77% -352.17% -116.31% 250.00% -452.94% -108.02% -
  Horiz. % -517.92% -49.06% -10.85% 66.51% -44.34% -8.02% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3.80 3.43 4.37 5.83 7.22 13.45 11.88 -17.29%
  YoY % 10.79% -21.51% -25.04% -19.25% -46.32% 13.22% -
  Horiz. % 31.99% 28.87% 36.78% 49.07% 60.77% 113.22% 100.00%
EPS -0.49 -0.05 -0.01 0.11 -0.07 -0.01 0.18 -
  YoY % -880.00% -400.00% -109.09% 257.14% -600.00% -105.56% -
  Horiz. % -272.22% -27.78% -5.56% 61.11% -38.89% -5.56% 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 0.0450 0.0560 0.0580 0.0660 0.0710 0.0770 0.0850 -10.05%
  YoY % -19.64% -3.45% -12.12% -7.04% -7.79% -9.41% -
  Horiz. % 52.94% 65.88% 68.24% 77.65% 83.53% 90.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,086
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.90 68.54 85.63 114.32 133.65 143.91 216.96 -16.05%
  YoY % 10.74% -19.96% -25.10% -14.46% -7.13% -33.67% -
  Horiz. % 34.98% 31.59% 39.47% 52.69% 61.60% 66.33% 100.00%
EPS -9.88 -1.17 -0.26 1.83 -1.23 -0.14 3.29 -
  YoY % -744.44% -350.00% -114.21% 248.78% -778.57% -104.26% -
  Horiz. % -300.30% -35.56% -7.90% 55.62% -37.39% -4.26% 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 0.9000 1.1200 1.1359 1.2943 1.3145 0.8241 1.5520 -8.68%
  YoY % -19.64% -1.40% -12.24% -1.54% 59.51% -46.90% -
  Horiz. % 57.99% 72.16% 73.19% 83.40% 84.70% 53.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 0.0450 0.0500 0.0450 0.0700 0.0600 0.0700 0.0000 -
P/RPS 1.19 1.46 1.03 1.20 0.83 0.52 0.00 -
  YoY % -18.49% 41.75% -14.17% 44.58% 59.62% 0.00% -
  Horiz. % 228.85% 280.77% 198.08% 230.77% 159.62% 100.00% -
P/EPS -9.11 -85.70 -337.50 75.00 -90.00 -525.00 0.00 -
  YoY % 89.37% 74.61% -550.00% 183.33% 82.86% 0.00% -
  Horiz. % 1.74% 16.32% 64.29% -14.29% 17.14% 100.00% -
EY -10.98 -1.17 -0.30 1.33 -1.11 -0.19 0.00 -
  YoY % -838.46% -290.00% -122.56% 219.82% -484.21% 0.00% -
  Horiz. % 5,778.95% 615.79% 157.89% -700.00% 584.21% 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 1.00 0.89 0.78 1.06 0.85 0.91 0.00 -
  YoY % 12.36% 14.10% -26.42% 24.71% -6.59% 0.00% -
  Horiz. % 109.89% 97.80% 85.71% 116.48% 93.41% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date - 23/05/17 20/05/16 20/05/15 21/05/14 29/05/13 - -
Price 0.0500 0.0600 0.0450 0.0700 0.0550 0.0700 0.0000 -
P/RPS 1.32 1.75 1.03 1.20 0.76 0.52 0.00 -
  YoY % -24.57% 69.90% -14.17% 57.89% 46.15% 0.00% -
  Horiz. % 253.85% 336.54% 198.08% 230.77% 146.15% 100.00% -
P/EPS -10.12 -102.84 -337.50 75.00 -82.50 -525.00 0.00 -
  YoY % 90.16% 69.53% -550.00% 190.91% 84.29% 0.00% -
  Horiz. % 1.93% 19.59% 64.29% -14.29% 15.71% 100.00% -
EY -9.88 -0.97 -0.30 1.33 -1.21 -0.19 0.00 -
  YoY % -918.56% -223.33% -122.56% 209.92% -536.84% 0.00% -
  Horiz. % 5,200.00% 510.53% 157.89% -700.00% 636.84% 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 1.11 1.07 0.78 1.06 0.77 0.91 0.00 -
  YoY % 3.74% 37.18% -26.42% 37.66% -15.38% 0.00% -
  Horiz. % 121.98% 117.58% 85.71% 116.48% 84.62% 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.
 


 

223  189  453  1397 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers