Highlights

[GLOTEC] YoY Quarter Result on 2016-12-31 [#2]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -235.18%    YoY -     -1,485.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 60,673 59,942 53,062 75,529 73,772 97,920 100,298 -8.03%
  YoY % 1.22% 12.97% -29.75% 2.38% -24.66% -2.37% -
  Horiz. % 60.49% 59.76% 52.90% 75.30% 73.55% 97.63% 100.00%
PBT 2,738 -39,114 2,536 1,876 6,623 1,852 2,030 5.11%
  YoY % 107.00% -1,642.35% 35.18% -71.67% 257.61% -8.77% -
  Horiz. % 134.88% -1,926.80% 124.93% 92.41% 326.26% 91.23% 100.00%
Tax -794 1,643 -8,982 -1,746 -2,149 -1,172 -1,857 -13.20%
  YoY % -148.33% 118.29% -414.43% 18.75% -83.36% 36.89% -
  Horiz. % 42.76% -88.48% 483.68% 94.02% 115.72% 63.11% 100.00%
NP 1,944 -37,471 -6,446 130 4,474 680 173 49.63%
  YoY % 105.19% -481.31% -5,058.46% -97.09% 557.94% 293.06% -
  Horiz. % 1,123.70% -21,659.54% -3,726.01% 75.14% 2,586.13% 393.06% 100.00%
NP to SH 2,666 -20,067 -5,333 385 4,479 585 150 61.51%
  YoY % 113.29% -276.28% -1,485.19% -91.40% 665.64% 290.00% -
  Horiz. % 1,777.33% -13,378.00% -3,555.33% 256.67% 2,986.00% 390.00% 100.00%
Tax Rate 29.00 % - % 354.18 % 93.07 % 32.45 % 63.28 % 91.48 % -17.42%
  YoY % 0.00% 0.00% 280.55% 186.81% -48.72% -30.83% -
  Horiz. % 31.70% 0.00% 387.17% 101.74% 35.47% 69.17% 100.00%
Total Cost 58,729 97,413 59,508 75,399 69,298 97,240 100,125 -8.50%
  YoY % -39.71% 63.70% -21.08% 8.80% -28.74% -2.88% -
  Horiz. % 58.66% 97.29% 59.43% 75.30% 69.21% 97.12% 100.00%
Net Worth 254,556 247,559 301,377 322,904 369,682 387,485 436,215 -8.58%
  YoY % 2.83% -17.86% -6.67% -12.65% -4.59% -11.17% -
  Horiz. % 58.36% 56.75% 69.09% 74.02% 84.75% 88.83% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 254,556 247,559 301,377 322,904 369,682 387,485 436,215 -8.58%
  YoY % 2.83% -17.86% -6.67% -12.65% -4.59% -11.17% -
  Horiz. % 58.36% 56.75% 69.09% 74.02% 84.75% 88.83% 100.00%
NOSH 269,086 5,381,737 5,381,738 5,381,737 5,601,250 5,381,737 5,592,500 -39.68%
  YoY % -95.00% -0.00% 0.00% -3.92% 4.08% -3.77% -
  Horiz. % 4.81% 96.23% 96.23% 96.23% 100.16% 96.23% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.20 % -62.51 % -12.15 % 0.17 % 6.06 % 0.69 % 0.17 % 63.06%
  YoY % 105.12% -414.49% -7,247.06% -97.19% 778.26% 305.88% -
  Horiz. % 1,882.35% -36,770.59% -7,147.06% 100.00% 3,564.71% 405.88% 100.00%
ROE 1.05 % -8.11 % -1.77 % 0.12 % 1.21 % 0.15 % 0.03 % 80.81%
  YoY % 112.95% -358.19% -1,575.00% -90.08% 706.67% 400.00% -
  Horiz. % 3,500.00% -27,033.33% -5,900.00% 400.00% 4,033.33% 500.00% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.55 1.11 0.99 1.40 1.32 1.82 1.79 52.51%
  YoY % 1,931.53% 12.12% -29.29% 6.06% -27.47% 1.68% -
  Horiz. % 1,259.78% 62.01% 55.31% 78.21% 73.74% 101.68% 100.00%
EPS 0.99 -0.37 -0.10 0.01 0.08 0.01 0.00 -
  YoY % 367.57% -270.00% -1,100.00% -87.50% 700.00% 0.00% -
  Horiz. % 9,900.00% -3,700.00% -1,000.00% 100.00% 800.00% 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 0.9460 0.0460 0.0560 0.0600 0.0660 0.0720 0.0780 51.55%
  YoY % 1,956.52% -17.86% -6.67% -9.09% -8.33% -7.69% -
  Horiz. % 1,212.82% 58.97% 71.79% 76.92% 84.62% 92.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 269,292
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 22.55 22.28 19.72 28.07 27.42 36.39 37.27 -8.03%
  YoY % 1.21% 12.98% -29.75% 2.37% -24.65% -2.36% -
  Horiz. % 60.50% 59.78% 52.91% 75.32% 73.57% 97.64% 100.00%
EPS 0.99 -7.46 -1.98 0.14 1.66 0.22 0.06 59.52%
  YoY % 113.27% -276.77% -1,514.29% -91.57% 654.55% 266.67% -
  Horiz. % 1,650.00% -12,433.33% -3,300.00% 233.33% 2,766.67% 366.67% 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 0.9460 0.9200 1.1200 1.2000 1.3738 1.4400 1.6211 -8.58%
  YoY % 2.83% -17.86% -6.67% -12.65% -4.60% -11.17% -
  Horiz. % 58.36% 56.75% 69.09% 74.02% 84.74% 88.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.5250 0.0500 0.0450 0.0600 0.0700 0.0750 0.0700 -
P/RPS 2.33 4.49 4.56 4.28 5.31 4.12 3.90 -8.22%
  YoY % -48.11% -1.54% 6.54% -19.40% 28.88% 5.64% -
  Horiz. % 59.74% 115.13% 116.92% 109.74% 136.15% 105.64% 100.00%
P/EPS 52.99 -13.41 -45.41 838.71 87.54 689.97 2,609.83 -47.75%
  YoY % 495.15% 70.47% -105.41% 858.09% -87.31% -73.56% -
  Horiz. % 2.03% -0.51% -1.74% 32.14% 3.35% 26.44% 100.00%
EY 1.89 -7.46 -2.20 0.12 1.14 0.14 0.04 90.08%
  YoY % 125.34% -239.09% -1,933.33% -89.47% 714.29% 250.00% -
  Horiz. % 4,725.00% -18,650.00% -5,500.00% 300.00% 2,850.00% 350.00% 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 0.55 1.09 0.80 1.00 1.06 1.04 0.90 -7.88%
  YoY % -49.54% 36.25% -20.00% -5.66% 1.92% 15.56% -
  Horiz. % 61.11% 121.11% 88.89% 111.11% 117.78% 115.56% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 25/02/16 12/02/15 21/02/14 27/02/13 -
Price 0.4800 0.0500 0.0400 0.0500 0.0650 0.0650 0.0650 -
P/RPS 2.13 4.49 4.06 3.56 4.94 3.57 3.62 -8.46%
  YoY % -52.56% 10.59% 14.04% -27.94% 38.38% -1.38% -
  Horiz. % 58.84% 124.03% 112.15% 98.34% 136.46% 98.62% 100.00%
P/EPS 48.45 -13.41 -40.37 698.93 81.29 597.97 2,423.42 -47.89%
  YoY % 461.30% 66.78% -105.78% 759.80% -86.41% -75.33% -
  Horiz. % 2.00% -0.55% -1.67% 28.84% 3.35% 24.67% 100.00%
EY 2.06 -7.46 -2.48 0.14 1.23 0.17 0.04 92.83%
  YoY % 127.61% -200.81% -1,871.43% -88.62% 623.53% 325.00% -
  Horiz. % 5,150.00% -18,650.00% -6,200.00% 350.00% 3,075.00% 425.00% 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 0.51 1.09 0.71 0.83 0.98 0.90 0.83 -7.79%
  YoY % -53.21% 53.52% -14.46% -15.31% 8.89% 8.43% -
  Horiz. % 61.45% 131.33% 85.54% 100.00% 118.07% 108.43% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers