[GLOTEC] QoQ Annualized Quarter Result on 31-Mar-2014 [#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- -441.7%
YoY- -764.93%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 298,896 302,704 318,963 359,628 385,596 379,512 387,759 -15.89%
PBT 12,974 -544 -35,412 1,378 5,222 3,036 -14,383 -
Tax -6,476 -4,356 -1,965 -4,378 -3,774 -2,860 -5,575 10.47%
NP 6,498 -4,900 -37,377 -3,000 1,448 176 -19,958 -
-
NP to SH 6,812 -4,296 -37,185 -3,321 972 -396 -19,999 -
-
Tax Rate 49.92% - - 317.71% 72.27% 94.20% - -
Total Cost 292,398 307,604 356,340 362,628 384,148 379,336 407,717 -19.83%
-
Net Worth 374,770 349,812 348,098 353,721 387,485 378,928 384,191 -1.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 374,770 349,812 348,098 353,721 387,485 378,928 384,191 -1.63%
NOSH 5,678,333 5,381,737 5,355,362 4,981,999 5,381,737 5,262,894 5,262,894 5.18%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.17% -1.62% -11.72% -0.83% 0.38% 0.05% -5.15% -
ROE 1.82% -1.23% -10.68% -0.94% 0.25% -0.10% -5.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.26 5.62 5.96 7.22 7.16 7.21 7.37 -20.08%
EPS 0.14 -0.08 -0.70 -0.07 0.02 0.00 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.065 0.065 0.071 0.072 0.072 0.073 -6.48%
Adjusted Per Share Value based on latest NOSH - 4,961,666
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 111.18 112.59 118.64 133.77 143.43 141.16 144.23 -15.88%
EPS 2.53 -1.60 -13.83 -1.24 0.36 -0.15 -7.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.394 1.3012 1.2948 1.3157 1.4413 1.4095 1.429 -1.63%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.07 0.09 0.06 0.06 0.075 0.055 0.065 -
P/RPS 1.33 1.60 1.01 0.83 1.05 0.76 0.88 31.59%
P/EPS 58.35 -112.75 -8.64 -90.00 415.26 -730.96 -17.11 -
EY 1.71 -0.89 -11.57 -1.11 0.24 -0.14 -5.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.38 0.92 0.85 1.04 0.76 0.89 12.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 27/11/14 21/08/14 21/05/14 21/02/14 27/11/13 28/08/13 -
Price 0.065 0.075 0.125 0.055 0.065 0.055 0.06 -
P/RPS 1.23 1.33 2.10 0.76 0.91 0.76 0.81 32.01%
P/EPS 54.18 -93.95 -18.00 -82.50 359.89 -730.96 -15.79 -
EY 1.85 -1.06 -5.55 -1.21 0.28 -0.14 -6.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.15 1.92 0.77 0.90 0.76 0.82 12.58%

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