Highlights

[GLOTEC] YoY Quarter Result on 2013-03-31 [#3]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 29-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -1,883.33%    YoY -     -281.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
Revenue 54,614 81,270 76,923 87,864 97,300  -   -  -13.44%
  YoY % -32.80% 5.65% -12.45% -9.70% - - -
  Horiz. % 56.13% 83.53% 79.06% 90.30% 100.00% - -
PBT -566 2,322 -1,589 -1,280 2,938  -   -  -
  YoY % -124.38% 246.13% -24.14% -143.57% - - -
  Horiz. % -19.26% 79.03% -54.08% -43.57% 100.00% - -
Tax -3,311 -1,979 -1,385 -1,673 -1,355  -   -  25.01%
  YoY % -67.31% -42.89% 17.21% -23.47% - - -
  Horiz. % 244.35% 146.05% 102.21% 123.47% 100.00% - -
NP -3,877 343 -2,974 -2,953 1,583  -   -  -
  YoY % -1,230.32% 111.53% -0.71% -286.54% - - -
  Horiz. % -244.91% 21.67% -187.87% -186.54% 100.00% - -
NP to SH -2,009 288 -2,977 -2,675 1,474  -   -  -
  YoY % -797.57% 109.67% -11.29% -281.48% - - -
  Horiz. % -136.30% 19.54% -201.97% -181.48% 100.00% - -
Tax Rate - % 85.23 % - % - % 46.12 %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 0.00% 184.80% 0.00% 0.00% 100.00% - -
Total Cost 58,491 80,927 79,897 90,817 95,717  -   -  -11.58%
  YoY % -27.72% 1.29% -12.02% -5.12% - - -
  Horiz. % 61.11% 84.55% 83.47% 94.88% 100.00% - -
Net Worth 582,899 189,420 352,278 411,949 417,633  -   -  8.69%
  YoY % 207.73% -46.23% -14.49% -1.36% - - -
  Horiz. % 139.57% 45.36% 84.35% 98.64% 100.00% - -
Dividend
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% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
Net Worth 582,899 189,420 352,278 411,949 417,633  -   -  8.69%
  YoY % 207.73% -46.23% -14.49% -1.36% - - -
  Horiz. % 139.57% 45.36% 84.35% 98.64% 100.00% - -
NOSH 10,050,000 2,870,000 4,961,666 5,349,999 4,913,333  -   -  19.58%
  YoY % 250.17% -42.16% -7.26% 8.89% - - -
  Horiz. % 204.55% 58.41% 100.98% 108.89% 100.00% - -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
NP Margin -7.10 % 0.42 % -3.87 % -3.36 % 1.63 %  -  %  -  % -
  YoY % -1,790.48% 110.85% -15.18% -306.13% - - -
  Horiz. % -435.58% 25.77% -237.42% -206.13% 100.00% - -
ROE -0.34 % 0.15 % -0.85 % -0.65 % 0.35 %  -  %  -  % -
  YoY % -326.67% 117.65% -30.77% -285.71% - - -
  Horiz. % -97.14% 42.86% -242.86% -185.71% 100.00% - -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
RPS 0.54 2.83 1.55 1.64 1.98  -   -  -27.72%
  YoY % -80.92% 82.58% -5.49% -17.17% - - -
  Horiz. % 27.27% 142.93% 78.28% 82.83% 100.00% - -
EPS -0.06 0.01 -0.06 -0.05 0.03  -   -  -
  YoY % -700.00% 116.67% -20.00% -266.67% - - -
  Horiz. % -200.00% 33.33% -200.00% -166.67% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.0580 0.0660 0.0710 0.0770 0.0850  -   -  -9.11%
  YoY % -12.12% -7.04% -7.79% -9.41% - - -
  Horiz. % 68.24% 77.65% 83.53% 90.59% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 269,292
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
RPS 20.30 30.20 28.59 32.65 36.16  -   -  -13.43%
  YoY % -32.78% 5.63% -12.43% -9.71% - - -
  Horiz. % 56.14% 83.52% 79.07% 90.29% 100.00% - -
EPS -0.75 0.11 -1.11 -0.99 0.55  -   -  -
  YoY % -781.82% 109.91% -12.12% -280.00% - - -
  Horiz. % -136.36% 20.00% -201.82% -180.00% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 2.1662 0.7039 1.3092 1.5309 1.5520  -   -  8.69%
  YoY % 207.74% -46.23% -14.48% -1.36% - - -
  Horiz. % 139.57% 45.35% 84.36% 98.64% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 -  -   -  -
Price 0.0450 0.0700 0.0600 0.0700 0.0000  -   -  -
P/RPS 8.28 2.47 3.87 4.26 0.00  -   -  -
  YoY % 235.22% -36.18% -9.15% 0.00% - - -
  Horiz. % 194.37% 57.98% 90.85% 100.00% - - -
P/EPS -225.11 697.57 -100.00 -140.00 0.00  -   -  -
  YoY % -132.27% 797.57% 28.57% 0.00% - - -
  Horiz. % 160.79% -498.26% 71.43% 100.00% - - -
EY -0.44 0.14 -1.00 -0.71 0.00  -   -  -
  YoY % -414.29% 114.00% -40.85% 0.00% - - -
  Horiz. % 61.97% -19.72% 140.85% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.78 1.06 0.85 0.91 0.00  -   -  -
  YoY % -26.42% 24.71% -6.59% 0.00% - - -
  Horiz. % 85.71% 116.48% 93.41% 100.00% - - -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -   -  CAGR
Date 20/05/16 20/05/15 21/05/14 29/05/13 -  -   -  -
Price 0.0450 0.0700 0.0550 0.0700 0.0000  -   -  -
P/RPS 8.28 2.47 3.55 4.26 0.00  -   -  -
  YoY % 235.22% -30.42% -16.67% 0.00% - - -
  Horiz. % 194.37% 57.98% 83.33% 100.00% - - -
P/EPS -225.11 697.57 -91.67 -140.00 0.00  -   -  -
  YoY % -132.27% 860.96% 34.52% 0.00% - - -
  Horiz. % 160.79% -498.26% 65.48% 100.00% - - -
EY -0.44 0.14 -1.09 -0.71 0.00  -   -  -
  YoY % -414.29% 112.84% -53.52% 0.00% - - -
  Horiz. % 61.97% -19.72% 153.52% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.78 1.06 0.77 0.91 0.00  -   -  -
  YoY % -26.42% 37.66% -15.38% 0.00% - - -
  Horiz. % 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.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
4. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
5. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
6. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
7. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers