[GLOTEC] QoQ TTM 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- -1.38%
YoY- -1769.32%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 310,245 334,393 353,595 367,045 377,986 380,364 387,759 -13.78%
PBT -32,011 -36,782 -35,887 -17,812 -17,500 -17,322 -14,383 70.21%
Tax -2,841 -1,864 -1,490 -3,859 -4,150 -4,835 -5,575 -36.12%
NP -34,852 -38,646 -37,377 -21,671 -21,650 -22,157 -19,958 44.86%
-
NP to SH -34,266 -38,160 -37,185 -22,202 -21,900 -22,335 -19,999 43.04%
-
Tax Rate - - - - - - - -
Total Cost 345,097 373,039 390,972 388,716 399,636 402,521 407,717 -10.49%
-
Net Worth 369,682 349,812 349,994 352,278 387,485 383,565 388,892 -3.31%
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 369,682 349,812 349,994 352,278 387,485 383,565 388,892 -3.31%
NOSH 5,381,737 5,381,737 5,381,737 4,961,666 5,381,737 5,327,297 5,327,297 0.67%
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 -11.23% -11.56% -10.57% -5.90% -5.73% -5.83% -5.15% -
ROE -9.27% -10.91% -10.62% -6.30% -5.65% -5.82% -5.14% -
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 5.54 6.21 6.57 7.40 7.02 7.14 7.28 -16.60%
EPS -0.61 -0.71 -0.69 -0.45 -0.41 -0.42 -0.38 36.97%
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 115.28 124.25 131.39 136.39 140.45 141.34 144.08 -13.77%
EPS -12.73 -14.18 -13.82 -8.25 -8.14 -8.30 -7.43 43.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3737 1.2998 1.3005 1.309 1.4398 1.4253 1.4451 -3.31%
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 1.26 1.45 0.91 0.81 1.07 0.77 0.89 26.00%
P/EPS -11.44 -12.69 -8.69 -13.41 -18.43 -13.12 -17.31 -24.06%
EY -8.74 -7.88 -11.51 -7.46 -5.43 -7.62 -5.78 31.64%
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 1.17 1.21 1.90 0.74 0.93 0.77 0.82 26.65%
P/EPS -10.63 -10.58 -18.10 -12.29 -15.97 -13.12 -15.98 -23.74%
EY -9.41 -9.45 -5.52 -8.14 -6.26 -7.62 -6.26 31.12%
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