[GLOTEC] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 590.91%
YoY- -79.64%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 75,676 318,963 269,721 192,798 94,878 387,759 290,435 -59.17%
PBT -136 -35,412 1,034 2,611 759 -14,383 4,448 -
Tax -1,089 -1,965 -3,284 -1,887 -715 -5,575 -4,985 -63.69%
NP -1,225 -37,377 -2,250 724 44 -19,958 -537 73.20%
-
NP to SH -1,074 -37,185 -2,491 486 -99 -19,999 -288 140.28%
-
Tax Rate - - 317.60% 72.27% 94.20% - 112.07% -
Total Cost 76,901 356,340 271,971 192,074 94,834 407,717 290,972 -58.78%
-
Net Worth 349,812 348,098 353,722 387,485 378,928 384,191 221,760 35.47%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 349,812 348,098 353,722 387,485 378,928 384,191 221,760 35.47%
NOSH 5,381,737 5,355,362 4,981,999 5,381,737 5,262,894 5,262,894 2,880,000 51.65%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -1.62% -11.72% -0.83% 0.38% 0.05% -5.15% -0.18% -
ROE -0.31% -10.68% -0.70% 0.13% -0.03% -5.21% -0.13% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.41 5.96 5.41 3.58 1.80 7.37 10.08 -73.02%
EPS -0.02 -0.70 -0.05 0.01 0.00 -0.38 -0.01 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.065 0.071 0.072 0.072 0.073 0.077 -10.67%
Adjusted Per Share Value based on latest NOSH - 5,381,737
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.15 118.64 100.33 71.71 35.29 144.23 108.03 -59.17%
EPS -0.40 -13.83 -0.93 0.18 -0.04 -7.44 -0.11 136.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3012 1.2948 1.3157 1.4413 1.4095 1.429 0.8249 35.46%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.09 0.06 0.06 0.075 0.055 0.065 0.07 -
P/RPS 6.40 1.01 1.11 2.09 3.05 0.88 0.69 340.85%
P/EPS -450.98 -8.64 -120.00 830.52 -2,923.83 -17.11 -700.00 -25.38%
EY -0.22 -11.57 -0.83 0.12 -0.03 -5.85 -0.14 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.92 0.85 1.04 0.76 0.89 0.91 31.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 21/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.075 0.125 0.055 0.065 0.055 0.06 0.07 -
P/RPS 5.33 2.10 1.02 1.81 3.05 0.81 0.69 290.28%
P/EPS -375.82 -18.00 -110.00 719.78 -2,923.83 -15.79 -700.00 -33.91%
EY -0.27 -5.55 -0.91 0.14 -0.03 -6.33 -0.14 54.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.92 0.77 0.90 0.76 0.82 0.91 16.87%

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