[GLOTEC] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 110.64%
YoY- 202.23%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 218,572 195,316 184,508 243,168 302,704 379,512 409,092 -9.91%
PBT 5,608 -2,584 -648 9,664 -544 3,036 14,792 -14.91%
Tax -3,324 -3,208 11,304 -5,004 -4,356 -2,860 -5,820 -8.90%
NP 2,284 -5,792 10,656 4,660 -4,900 176 8,972 -20.38%
-
NP to SH 3,824 -908 15,780 4,392 -4,296 -396 8,948 -13.20%
-
Tax Rate 59.27% - - 51.78% - 94.20% 39.35% -
Total Cost 216,288 201,108 173,852 238,508 307,604 379,336 400,120 -9.74%
-
Net Worth 252,941 274,468 301,377 322,904 349,812 378,928 436,215 -8.67%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 252,941 274,468 301,377 322,904 349,812 378,928 436,215 -8.67%
NOSH 5,381,737 5,381,737 5,381,738 5,381,737 5,381,737 5,262,894 5,592,500 -0.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.04% -2.97% 5.78% 1.92% -1.62% 0.05% 2.19% -
ROE 1.51% -0.33% 5.24% 1.36% -1.23% -0.10% 2.05% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.06 3.63 3.43 4.52 5.62 7.21 7.32 -9.35%
EPS 0.08 0.00 0.28 0.08 -0.08 0.00 0.16 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.051 0.056 0.06 0.065 0.072 0.078 -8.09%
Adjusted Per Share Value based on latest NOSH - 5,381,737
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 81.22 72.58 68.56 90.36 112.48 141.02 152.01 -9.91%
EPS 1.42 -0.34 5.86 1.63 -1.60 -0.15 3.32 -13.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9399 1.0199 1.1199 1.1999 1.2998 1.408 1.6209 -8.67%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.05 0.05 0.05 0.045 0.09 0.055 0.07 -
P/RPS 1.23 1.38 1.46 1.00 1.60 0.76 0.96 4.21%
P/EPS 70.37 -296.35 17.05 55.14 -112.75 -730.96 43.75 8.23%
EY 1.42 -0.34 5.86 1.81 -0.89 -0.14 2.29 -7.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 0.89 0.75 1.38 0.76 0.90 2.76%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 28/11/17 24/11/16 19/11/15 27/11/14 27/11/13 28/11/12 -
Price 0.03 0.05 0.05 0.045 0.075 0.055 0.06 -
P/RPS 0.74 1.38 1.46 1.00 1.33 0.76 0.82 -1.69%
P/EPS 42.22 -296.35 17.05 55.14 -93.95 -730.96 37.50 1.99%
EY 2.37 -0.34 5.86 1.81 -1.06 -0.14 2.67 -1.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.98 0.89 0.75 1.15 0.76 0.77 -3.03%

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