[GLOTEC] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 357.67%
YoY- 437.57%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 161,116 123,282 79,978 36,348 164,447 144,470 102,043 35.63%
PBT 35,599 27,467 31,667 22,187 3,828 5,743 4,238 313.75%
Tax -6,113 -3,434 -2,687 -1,900 -4,933 -2,364 -1,639 140.69%
NP 29,486 24,033 28,980 20,287 -1,105 3,379 2,599 405.64%
-
NP to SH 20,400 15,391 16,758 10,746 2,348 3,703 3,745 209.90%
-
Tax Rate 17.17% 12.50% 8.49% 8.56% 128.87% 41.16% 38.67% -
Total Cost 131,630 99,249 50,998 16,061 165,552 141,091 99,444 20.57%
-
Net Worth 255,901 251,058 251,058 245,138 238,680 235,720 236,796 5.31%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 8,072 - - - - - - -
Div Payout % 39.57% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 255,901 251,058 251,058 245,138 238,680 235,720 236,796 5.31%
NOSH 269,086 269,086 269,086 269,086 269,086 269,086 269,086 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 18.30% 19.49% 36.23% 55.81% -0.67% 2.34% 2.55% -
ROE 7.97% 6.13% 6.67% 4.38% 0.98% 1.57% 1.58% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 59.88 45.81 29.72 13.51 61.11 53.69 37.92 35.64%
EPS 7.58 5.72 6.23 3.99 0.87 1.38 1.39 210.13%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.951 0.933 0.933 0.911 0.887 0.876 0.88 5.31%
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 59.93 45.86 29.75 13.52 61.17 53.74 37.96 35.62%
EPS 7.59 5.72 6.23 4.00 0.87 1.38 1.39 210.40%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9519 0.9338 0.9338 0.9118 0.8878 0.8768 0.8808 5.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.60 0.42 0.415 0.41 0.39 0.285 0.365 -
P/RPS 1.00 0.92 1.40 3.04 0.64 0.53 0.96 2.76%
P/EPS 7.91 7.34 6.66 10.27 44.70 20.71 26.23 -55.06%
EY 12.64 13.62 15.01 9.74 2.24 4.83 3.81 122.60%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.45 0.44 0.45 0.44 0.33 0.41 33.19%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 10/09/21 25/05/21 26/02/21 27/11/20 27/08/20 21/05/20 27/02/20 -
Price 0.62 0.41 0.435 0.39 0.485 0.335 0.365 -
P/RPS 1.04 0.89 1.46 2.89 0.79 0.62 0.96 5.48%
P/EPS 8.18 7.17 6.98 9.77 55.58 24.34 26.23 -54.04%
EY 12.23 13.95 14.32 10.24 1.80 4.11 3.81 117.75%
DY 4.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.44 0.47 0.43 0.55 0.38 0.41 36.00%

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