Highlights

[GLOTEC] YoY Quarter Result on 2014-03-31 [#3]

Stock [GLOTEC]: GLOBALTEC FORMATION BERHAD
Announcement Date 21-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -608.89%    YoY -     -11.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -  CAGR
Revenue 44,492 54,614 81,270 76,923 87,864 97,300  -  -14.48%
  YoY % -18.53% -32.80% 5.65% -12.45% -9.70% - -
  Horiz. % 45.73% 56.13% 83.53% 79.06% 90.30% 100.00% -
PBT 966 -566 2,322 -1,589 -1,280 2,938  -  -19.94%
  YoY % 270.67% -124.38% 246.13% -24.14% -143.57% - -
  Horiz. % 32.88% -19.26% 79.03% -54.08% -43.57% 100.00% -
Tax -2,864 -3,311 -1,979 -1,385 -1,673 -1,355  -  16.14%
  YoY % 13.50% -67.31% -42.89% 17.21% -23.47% - -
  Horiz. % 211.37% 244.35% 146.05% 102.21% 123.47% 100.00% -
NP -1,898 -3,877 343 -2,974 -2,953 1,583  -  -
  YoY % 51.04% -1,230.32% 111.53% -0.71% -286.54% - -
  Horiz. % -119.90% -244.91% 21.67% -187.87% -186.54% 100.00% -
NP to SH -967 -2,009 288 -2,977 -2,675 1,474  -  -
  YoY % 51.87% -797.57% 109.67% -11.29% -281.48% - -
  Horiz. % -65.60% -136.30% 19.54% -201.97% -181.48% 100.00% -
Tax Rate 296.48 % - % 85.23 % - % - % 46.12 %  -  % 45.06%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % 642.84% 0.00% 184.80% 0.00% 0.00% 100.00% -
Total Cost 46,390 58,491 80,927 79,897 90,817 95,717  -  -13.48%
  YoY % -20.69% -27.72% 1.29% -12.02% -5.12% - -
  Horiz. % 48.47% 61.11% 84.55% 83.47% 94.88% 100.00% -
Net Worth 301,377 582,899 189,420 352,278 411,949 417,633  -  -6.31%
  YoY % -48.30% 207.73% -46.23% -14.49% -1.36% - -
  Horiz. % 72.16% 139.57% 45.36% 84.35% 98.64% 100.00% -
Dividend
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% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -  CAGR
Net Worth 301,377 582,899 189,420 352,278 411,949 417,633  -  -6.31%
  YoY % -48.30% 207.73% -46.23% -14.49% -1.36% - -
  Horiz. % 72.16% 139.57% 45.36% 84.35% 98.64% 100.00% -
NOSH 5,381,737 10,050,000 2,870,000 4,961,666 5,349,999 4,913,333  -  1.84%
  YoY % -46.45% 250.17% -42.16% -7.26% 8.89% - -
  Horiz. % 109.53% 204.55% 58.41% 100.98% 108.89% 100.00% -
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -  CAGR
NP Margin -4.27 % -7.10 % 0.42 % -3.87 % -3.36 % 1.63 %  -  % -
  YoY % 39.86% -1,790.48% 110.85% -15.18% -306.13% - -
  Horiz. % -261.96% -435.58% 25.77% -237.42% -206.13% 100.00% -
ROE -0.32 % -0.34 % 0.15 % -0.85 % -0.65 % 0.35 %  -  % -
  YoY % 5.88% -326.67% 117.65% -30.77% -285.71% - -
  Horiz. % -91.43% -97.14% 42.86% -242.86% -185.71% 100.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -  CAGR
RPS 0.83 0.54 2.83 1.55 1.64 1.98  -  -15.95%
  YoY % 53.70% -80.92% 82.58% -5.49% -17.17% - -
  Horiz. % 41.92% 27.27% 142.93% 78.28% 82.83% 100.00% -
EPS -0.02 -0.06 0.01 -0.06 -0.05 0.03  -  -
  YoY % 66.67% -700.00% 116.67% -20.00% -266.67% - -
  Horiz. % -66.67% -200.00% 33.33% -200.00% -166.67% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0560 0.0580 0.0660 0.0710 0.0770 0.0850  -  -8.00%
  YoY % -3.45% -12.12% -7.04% -7.79% -9.41% - -
  Horiz. % 65.88% 68.24% 77.65% 83.53% 90.59% 100.00% -
Adjusted Per Share Value based on latest NOSH - 269,292
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -  CAGR
RPS 16.53 20.30 30.20 28.59 32.65 36.16  -  -14.48%
  YoY % -18.57% -32.78% 5.63% -12.43% -9.71% - -
  Horiz. % 45.71% 56.14% 83.52% 79.07% 90.29% 100.00% -
EPS -0.36 -0.75 0.11 -1.11 -0.99 0.55  -  -
  YoY % 52.00% -781.82% 109.91% -12.12% -280.00% - -
  Horiz. % -65.45% -136.36% 20.00% -201.82% -180.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 1.1200 2.1662 0.7039 1.3092 1.5309 1.5520  -  -6.31%
  YoY % -48.30% 207.74% -46.23% -14.48% -1.36% - -
  Horiz. % 72.16% 139.57% 45.35% 84.36% 98.64% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12  -  CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -  -  -
Price 0.0500 0.0450 0.0700 0.0600 0.0700 0.0000  -  -
P/RPS 6.05 8.28 2.47 3.87 4.26 0.00  -  -
  YoY % -26.93% 235.22% -36.18% -9.15% 0.00% - -
  Horiz. % 142.02% 194.37% 57.98% 90.85% 100.00% - -
P/EPS -278.27 -225.11 697.57 -100.00 -140.00 0.00  -  -
  YoY % -23.62% -132.27% 797.57% 28.57% 0.00% - -
  Horiz. % 198.76% 160.79% -498.26% 71.43% 100.00% - -
EY -0.36 -0.44 0.14 -1.00 -0.71 0.00  -  -
  YoY % 18.18% -414.29% 114.00% -40.85% 0.00% - -
  Horiz. % 50.70% 61.97% -19.72% 140.85% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 0.89 0.78 1.06 0.85 0.91 0.00  -  -
  YoY % 14.10% -26.42% 24.71% -6.59% 0.00% - -
  Horiz. % 97.80% 85.71% 116.48% 93.41% 100.00% - -
Price Multiplier on Announcement Date
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 0.0600 0.0450 0.0700 0.0550 0.0700 0.0000  -  -
P/RPS 7.26 8.28 2.47 3.55 4.26 0.00  -  -
  YoY % -12.32% 235.22% -30.42% -16.67% 0.00% - -
  Horiz. % 170.42% 194.37% 57.98% 83.33% 100.00% - -
P/EPS -333.92 -225.11 697.57 -91.67 -140.00 0.00  -  -
  YoY % -48.34% -132.27% 860.96% 34.52% 0.00% - -
  Horiz. % 238.51% 160.79% -498.26% 65.48% 100.00% - -
EY -0.30 -0.44 0.14 -1.09 -0.71 0.00  -  -
  YoY % 31.82% -414.29% 112.84% -53.52% 0.00% - -
  Horiz. % 42.25% 61.97% -19.72% 153.52% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 1.07 0.78 1.06 0.77 0.91 0.00  -  -
  YoY % 37.18% -26.42% 37.66% -15.38% 0.00% - -
  Horiz. % 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.
 


 

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