[GLOTEC] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -93.34%
YoY- -87.36%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 184,275 135,385 87,830 34,689 161,116 123,282 79,978 74.71%
PBT 22,452 14,380 9,497 1,545 35,599 27,467 31,667 -20.53%
Tax -6,583 -3,761 -3,863 -1,259 -6,113 -3,434 -2,687 82.03%
NP 15,869 10,619 5,634 286 29,486 24,033 28,980 -33.14%
-
NP to SH 16,570 11,761 6,513 1,358 20,400 15,391 16,758 -0.75%
-
Tax Rate 29.32% 26.15% 40.68% 81.49% 17.17% 12.50% 8.49% -
Total Cost 168,406 124,766 82,196 34,403 131,630 99,249 50,998 122.23%
-
Net Worth 269,120 261,046 254,831 258,323 255,901 251,058 251,058 4.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 4,844 - - - 8,072 - - -
Div Payout % 29.23% - - - 39.57% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 269,120 261,046 254,831 258,323 255,901 251,058 251,058 4.75%
NOSH 269,120 269,120 269,120 269,086 269,086 269,086 269,086 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.61% 7.84% 6.41% 0.82% 18.30% 19.49% 36.23% -
ROE 6.16% 4.51% 2.56% 0.53% 7.97% 6.13% 6.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 68.47 50.31 32.64 12.89 59.88 45.81 29.72 74.70%
EPS 6.16 4.37 2.42 0.51 7.58 5.72 6.23 -0.75%
DPS 1.80 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 0.97 0.947 0.96 0.951 0.933 0.933 4.74%
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 68.54 50.36 32.67 12.90 59.93 45.86 29.75 74.70%
EPS 6.16 4.37 2.42 0.51 7.59 5.72 6.23 -0.75%
DPS 1.80 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.001 0.971 0.9479 0.9609 0.9519 0.9338 0.9338 4.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.47 0.51 0.575 0.64 0.60 0.42 0.415 -
P/RPS 0.69 1.01 1.76 4.96 1.00 0.92 1.40 -37.68%
P/EPS 7.63 11.67 23.76 126.82 7.91 7.34 6.66 9.51%
EY 13.10 8.57 4.21 0.79 12.64 13.62 15.01 -8.69%
DY 3.83 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.61 0.67 0.63 0.45 0.44 4.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 29/11/21 10/09/21 25/05/21 26/02/21 -
Price 0.505 0.485 0.485 0.59 0.62 0.41 0.435 -
P/RPS 0.74 0.96 1.49 4.58 1.04 0.89 1.46 -36.50%
P/EPS 8.20 11.10 20.04 116.91 8.18 7.17 6.98 11.36%
EY 12.19 9.01 4.99 0.86 12.23 13.95 14.32 -10.20%
DY 3.56 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.61 0.65 0.44 0.47 5.61%

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