[GLOTEC] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -10.46%
YoY- -26.13%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 206,775 196,550 205,701 267,839 310,245 377,986 347,870 -8.30%
PBT 6,730 -57,059 -14,101 -40,182 -32,011 -17,500 10,485 -7.11%
Tax -4,404 3,430 -12,113 -7,573 -2,841 -4,150 -4,853 -1.60%
NP 2,326 -53,629 -26,214 -47,755 -34,852 -21,650 5,632 -13.69%
-
NP to SH 3,560 -28,467 -20,109 -43,219 -34,266 -21,900 5,479 -6.93%
-
Tax Rate 65.44% - - - - - 46.29% -
Total Cost 204,449 250,179 231,915 315,594 345,097 399,636 342,238 -8.22%
-
Net Worth 254,556 247,559 301,377 230,999 369,682 387,485 436,215 -8.58%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 254,556 247,559 301,377 230,999 369,682 387,485 436,215 -8.58%
NOSH 269,086 5,381,737 5,381,737 5,381,737 5,381,737 5,381,737 5,592,500 -39.67%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.12% -27.29% -12.74% -17.83% -11.23% -5.73% 1.62% -
ROE 1.40% -11.50% -6.67% -18.71% -9.27% -5.65% 1.26% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.84 3.65 3.82 6.96 5.54 7.02 6.22 52.01%
EPS 1.32 -0.53 -0.37 -1.12 -0.61 -0.41 0.10 53.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.946 0.046 0.056 0.06 0.066 0.072 0.078 51.54%
Adjusted Per Share Value based on latest NOSH - 5,381,737
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.91 73.11 76.51 99.63 115.40 140.60 129.39 -8.30%
EPS 1.32 -10.59 -7.48 -16.08 -12.75 -8.15 2.04 -6.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9468 0.9208 1.121 0.8592 1.3751 1.4413 1.6225 -8.58%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.525 0.05 0.045 0.06 0.07 0.075 0.07 -
P/RPS 0.68 1.37 1.18 0.86 1.26 1.07 1.13 -8.11%
P/EPS 39.68 -9.45 -12.04 -5.34 -11.44 -18.43 71.45 -9.33%
EY 2.52 -10.58 -8.30 -18.71 -8.74 -5.43 1.40 10.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.09 0.80 1.00 1.06 1.04 0.90 -7.87%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 25/02/16 12/02/15 21/02/14 27/02/13 -
Price 0.48 0.05 0.04 0.05 0.065 0.065 0.065 -
P/RPS 0.62 1.37 1.05 0.72 1.17 0.93 1.04 -8.25%
P/EPS 36.28 -9.45 -10.71 -4.45 -10.63 -15.97 66.35 -9.56%
EY 2.76 -10.58 -9.34 -22.45 -9.41 -6.26 1.51 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.09 0.71 0.83 0.98 0.90 0.83 -7.79%

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