[GLOTEC] YoY Quarter Result on 30-Sep-2012 [#1]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 38.26%
YoY--%
Quarter Report
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 60,792 75,676 94,878 102,273 0 -
PBT 2,416 -136 759 3,698 0 -
Tax -1,251 -1,089 -715 -1,455 0 -
NP 1,165 -1,225 44 2,243 0 -
-
NP to SH 1,098 -1,074 -99 2,237 0 -
-
Tax Rate 51.78% - 94.20% 39.35% - -
Total Cost 59,627 76,901 94,834 100,030 0 -
-
Net Worth 322,904 349,812 383,565 436,215 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 322,904 349,812 383,565 436,215 0 -
NOSH 5,381,737 5,381,737 5,327,297 5,592,500 0 -
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.92% -1.62% 0.05% 2.19% 0.00% -
ROE 0.34% -0.31% -0.03% 0.51% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 1.13 1.41 1.78 1.83 0.00 -
EPS 0.02 -0.02 0.00 0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.065 0.072 0.078 0.00 -
Adjusted Per Share Value based on latest NOSH - 5,592,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 22.61 28.15 35.29 38.04 0.00 -
EPS 0.41 -0.40 -0.04 0.83 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2011 1.3012 1.4267 1.6225 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 - -
Price 0.045 0.09 0.055 0.07 0.00 -
P/RPS 3.98 6.40 3.09 3.83 0.00 -
P/EPS 220.56 -450.98 -2,959.61 175.00 0.00 -
EY 0.45 -0.22 -0.03 0.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.38 0.76 0.90 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 19/11/15 27/11/14 27/11/13 28/11/12 - -
Price 0.045 0.075 0.055 0.06 0.00 -
P/RPS 3.98 5.33 3.09 3.28 0.00 -
P/EPS 220.56 -375.82 -2,959.61 150.00 0.00 -
EY 0.45 -0.27 -0.03 0.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.15 0.76 0.77 0.00 -

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