[GLOTEC] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -27.7%
YoY- 248.29%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 272,642 243,168 299,368 307,624 298,896 302,704 318,963 -9.90%
PBT 8,584 9,664 -38,062 11,745 12,974 -544 -35,412 -
Tax -5,994 -5,004 -7,740 -6,956 -6,476 -4,356 -1,965 109.90%
NP 2,590 4,660 -45,802 4,789 6,498 -4,900 -37,377 -
-
NP to SH 2,966 4,392 -41,297 4,925 6,812 -4,296 -37,185 -
-
Tax Rate 69.83% 51.78% - 59.23% 49.92% - - -
Total Cost 270,052 238,508 345,170 302,834 292,398 307,604 356,340 -16.83%
-
Net Worth 322,904 322,904 311,068 348,291 374,770 349,812 348,098 -4.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 322,904 322,904 311,068 348,291 374,770 349,812 348,098 -4.87%
NOSH 5,381,737 5,381,737 5,363,246 5,277,142 5,678,333 5,381,737 5,355,362 0.32%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.95% 1.92% -15.30% 1.56% 2.17% -1.62% -11.72% -
ROE 0.92% 1.36% -13.28% 1.41% 1.82% -1.23% -10.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.07 4.52 5.58 5.83 5.26 5.62 5.96 -10.19%
EPS 0.06 0.08 -0.77 0.11 0.14 -0.08 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.058 0.066 0.066 0.065 0.065 -5.18%
Adjusted Per Share Value based on latest NOSH - 2,870,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.41 90.45 111.35 114.42 111.18 112.59 118.64 -9.90%
EPS 1.10 1.63 -15.36 1.83 2.53 -1.60 -13.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2011 1.2011 1.157 1.2955 1.394 1.3012 1.2948 -4.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.06 0.045 0.06 0.07 0.07 0.09 0.06 -
P/RPS 1.18 1.00 1.07 1.20 1.33 1.60 1.01 10.89%
P/EPS 108.87 55.14 -7.79 75.00 58.35 -112.75 -8.64 -
EY 0.92 1.81 -12.83 1.33 1.71 -0.89 -11.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.03 1.06 1.06 1.38 0.92 5.70%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 27/08/15 20/05/15 12/02/15 27/11/14 21/08/14 -
Price 0.05 0.045 0.045 0.07 0.065 0.075 0.125 -
P/RPS 0.99 1.00 0.81 1.20 1.23 1.33 2.10 -39.34%
P/EPS 90.72 55.14 -5.84 75.00 54.18 -93.95 -18.00 -
EY 1.10 1.81 -17.11 1.33 1.85 -1.06 -5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.78 1.06 0.98 1.15 1.92 -42.74%

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