Highlights

[GLOTEC] YoY Quarter Result on 2018-09-30 [#1]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     328.71%    YoY -     521.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 54,643 48,829 46,127 60,792 75,676 94,878 102,273 -9.92%
  YoY % 11.91% 5.86% -24.12% -19.67% -20.24% -7.23% -
  Horiz. % 53.43% 47.74% 45.10% 59.44% 73.99% 92.77% 100.00%
PBT 1,402 -646 -162 2,416 -136 759 3,698 -14.92%
  YoY % 317.03% -298.77% -106.71% 1,876.47% -117.92% -79.48% -
  Horiz. % 37.91% -17.47% -4.38% 65.33% -3.68% 20.52% 100.00%
Tax -831 -802 2,826 -1,251 -1,089 -715 -1,455 -8.91%
  YoY % -3.62% -128.38% 325.90% -14.88% -52.31% 50.86% -
  Horiz. % 57.11% 55.12% -194.23% 85.98% 74.85% 49.14% 100.00%
NP 571 -1,448 2,664 1,165 -1,225 44 2,243 -20.38%
  YoY % 139.43% -154.35% 128.67% 195.10% -2,884.09% -98.04% -
  Horiz. % 25.46% -64.56% 118.77% 51.94% -54.61% 1.96% 100.00%
NP to SH 956 -227 3,945 1,098 -1,074 -99 2,237 -13.21%
  YoY % 521.15% -105.75% 259.29% 202.23% -984.85% -104.43% -
  Horiz. % 42.74% -10.15% 176.35% 49.08% -48.01% -4.43% 100.00%
Tax Rate 59.27 % - % - % 51.78 % - % 94.20 % 39.35 % 7.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 139.39% -
  Horiz. % 150.62% 0.00% 0.00% 131.59% 0.00% 239.39% 100.00%
Total Cost 54,072 50,277 43,463 59,627 76,901 94,834 100,030 -9.74%
  YoY % 7.55% 15.68% -27.11% -22.46% -18.91% -5.19% -
  Horiz. % 54.06% 50.26% 43.45% 59.61% 76.88% 94.81% 100.00%
Net Worth 252,941 274,468 301,377 322,904 349,812 383,565 436,215 -8.68%
  YoY % -7.84% -8.93% -6.67% -7.69% -8.80% -12.07% -
  Horiz. % 57.99% 62.92% 69.09% 74.02% 80.19% 87.93% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 252,941 274,468 301,377 322,904 349,812 383,565 436,215 -8.68%
  YoY % -7.84% -8.93% -6.67% -7.69% -8.80% -12.07% -
  Horiz. % 57.99% 62.92% 69.09% 74.02% 80.19% 87.93% 100.00%
NOSH 5,381,737 5,381,737 5,381,738 5,381,737 5,381,737 5,327,297 5,592,500 -0.64%
  YoY % 0.00% -0.00% 0.00% 0.00% 1.02% -4.74% -
  Horiz. % 96.23% 96.23% 96.23% 96.23% 96.23% 95.26% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.04 % -2.97 % 5.78 % 1.92 % -1.62 % 0.05 % 2.19 % -11.67%
  YoY % 135.02% -151.38% 201.04% 218.52% -3,340.00% -97.72% -
  Horiz. % 47.49% -135.62% 263.93% 87.67% -73.97% 2.28% 100.00%
ROE 0.38 % -0.08 % 1.31 % 0.34 % -0.31 % -0.03 % 0.51 % -4.78%
  YoY % 575.00% -106.11% 285.29% 209.68% -933.33% -105.88% -
  Horiz. % 74.51% -15.69% 256.86% 66.67% -60.78% -5.88% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.02 0.91 0.86 1.13 1.41 1.78 1.83 -9.28%
  YoY % 12.09% 5.81% -23.89% -19.86% -20.79% -2.73% -
  Horiz. % 55.74% 49.73% 46.99% 61.75% 77.05% 97.27% 100.00%
EPS 0.02 0.00 0.07 0.02 -0.02 0.00 0.04 -10.91%
  YoY % 0.00% 0.00% 250.00% 200.00% 0.00% 0.00% -
  Horiz. % 50.00% 0.00% 175.00% 50.00% -50.00% 0.00% 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 0.0470 0.0510 0.0560 0.0600 0.0650 0.0720 0.0780 -8.09%
  YoY % -7.84% -8.93% -6.67% -7.69% -9.72% -7.69% -
  Horiz. % 60.26% 65.38% 71.79% 76.92% 83.33% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,292
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 20.31 18.15 17.14 22.59 28.12 35.26 38.01 -9.91%
  YoY % 11.90% 5.89% -24.13% -19.67% -20.25% -7.23% -
  Horiz. % 53.43% 47.75% 45.09% 59.43% 73.98% 92.77% 100.00%
EPS 0.36 -0.08 1.47 0.41 -0.40 -0.04 0.83 -12.99%
  YoY % 550.00% -105.44% 258.54% 202.50% -900.00% -104.82% -
  Horiz. % 43.37% -9.64% 177.11% 49.40% -48.19% -4.82% 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 0.9400 1.0200 1.1200 1.2000 1.3000 1.4254 1.6211 -8.68%
  YoY % -7.84% -8.93% -6.67% -7.69% -8.80% -12.07% -
  Horiz. % 57.99% 62.92% 69.09% 74.02% 80.19% 87.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.0500 0.0500 0.0500 0.0450 0.0900 0.0550 0.0700 -
P/RPS 4.92 5.51 5.83 3.98 6.40 3.09 3.83 4.26%
  YoY % -10.71% -5.49% 46.48% -37.81% 107.12% -19.32% -
  Horiz. % 128.46% 143.86% 152.22% 103.92% 167.10% 80.68% 100.00%
P/EPS 281.47 -1,185.40 68.21 220.56 -450.98 -2,959.61 175.00 8.24%
  YoY % 123.74% -1,837.87% -69.07% 148.91% 84.76% -1,791.21% -
  Horiz. % 160.84% -677.37% 38.98% 126.03% -257.70% -1,691.21% 100.00%
EY 0.36 -0.08 1.47 0.45 -0.22 -0.03 0.57 -7.37%
  YoY % 550.00% -105.44% 226.67% 304.55% -633.33% -105.26% -
  Horiz. % 63.16% -14.04% 257.89% 78.95% -38.60% -5.26% 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 1.06 0.98 0.89 0.75 1.38 0.76 0.90 2.76%
  YoY % 8.16% 10.11% 18.67% -45.65% 81.58% -15.56% -
  Horiz. % 117.78% 108.89% 98.89% 83.33% 153.33% 84.44% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 24/11/16 19/11/15 27/11/14 27/11/13 28/11/12 -
Price 0.0300 0.0500 0.0500 0.0450 0.0750 0.0550 0.0600 -
P/RPS 2.95 5.51 5.83 3.98 5.33 3.09 3.28 -1.75%
  YoY % -46.46% -5.49% 46.48% -25.33% 72.49% -5.79% -
  Horiz. % 89.94% 167.99% 177.74% 121.34% 162.50% 94.21% 100.00%
P/EPS 168.88 -1,185.40 68.21 220.56 -375.82 -2,959.61 150.00 1.99%
  YoY % 114.25% -1,837.87% -69.07% 158.69% 87.30% -2,073.07% -
  Horiz. % 112.59% -790.27% 45.47% 147.04% -250.55% -1,973.07% 100.00%
EY 0.59 -0.08 1.47 0.45 -0.27 -0.03 0.67 -2.10%
  YoY % 837.50% -105.44% 226.67% 266.67% -800.00% -104.48% -
  Horiz. % 88.06% -11.94% 219.40% 67.16% -40.30% -4.48% 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 0.64 0.98 0.89 0.75 1.15 0.76 0.77 -3.03%
  YoY % -34.69% 10.11% 18.67% -34.78% 51.32% -1.30% -
  Horiz. % 83.12% 127.27% 115.58% 97.40% 149.35% 98.70% 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.
 


 

375  307  523  975 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.34-0.005 
 JAG 0.055+0.005 
 PERDANA 0.43+0.04 
 HSI-C5D 0.40-0.035 
 DAYANG 1.41+0.03 
 TALAMT 0.040.00 
 FGV 1.23+0.11 
 HSI-C3V 0.10-0.005 
 DESTINI 0.325-0.02 
 APFT 0.020.00 
Partners & Brokers