[GLOTEC] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -31.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 387,759 387,246 405,142 409,092 216,119 583,800 0 -
PBT -14,383 5,930 11,456 14,792 14,933 17,628 0 -
Tax -5,575 -6,646 -6,624 -5,820 -2,176 -8,130 0 -
NP -19,958 -716 4,832 8,972 12,757 9,498 0 -
-
NP to SH -19,999 -384 4,774 8,948 13,075 8,844 0 -
-
Tax Rate - 112.07% 57.82% 39.35% 14.57% 46.12% - -
Total Cost 407,717 387,962 400,310 400,120 203,362 574,302 0 -
-
Net Worth 384,191 221,760 372,372 436,215 164,491 417,633 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 384,191 221,760 372,372 436,215 164,491 417,633 0 -
NOSH 5,262,894 2,880,000 4,773,999 5,592,500 2,108,870 4,913,333 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -5.15% -0.18% 1.19% 2.19% 5.90% 1.63% 0.00% -
ROE -5.21% -0.17% 1.28% 2.05% 7.95% 2.12% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.37 13.45 8.49 7.32 10.25 11.88 0.00 -
EPS -0.38 -0.01 0.10 0.16 0.62 0.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.077 0.078 0.078 0.078 0.085 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,592,500
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 144.23 144.04 150.70 152.17 80.39 217.15 0.00 -
EPS -7.44 -0.14 1.78 3.33 4.86 3.29 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.429 0.8249 1.3851 1.6225 0.6118 1.5534 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - - -
Price 0.065 0.07 0.07 0.07 0.09 0.00 0.00 -
P/RPS 0.88 0.52 0.82 0.96 0.00 0.00 0.00 -
P/EPS -17.11 -525.00 70.00 43.75 0.00 0.00 0.00 -
EY -5.85 -0.19 1.43 2.29 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.90 0.90 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 28/11/12 30/08/12 29/05/12 - -
Price 0.06 0.07 0.065 0.06 0.08 0.00 0.00 -
P/RPS 0.81 0.52 0.77 0.82 0.00 0.00 0.00 -
P/EPS -15.79 -525.00 65.00 37.50 0.00 0.00 0.00 -
EY -6.33 -0.19 1.54 2.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.83 0.77 1.04 0.00 0.00 -

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment