[GLOTEC] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -1019.58%
YoY- -85.93%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 307,624 298,896 302,704 318,963 359,628 385,596 379,512 -13.07%
PBT 11,745 12,974 -544 -35,412 1,378 5,222 3,036 146.63%
Tax -6,956 -6,476 -4,356 -1,965 -4,378 -3,774 -2,860 80.95%
NP 4,789 6,498 -4,900 -37,377 -3,000 1,448 176 806.48%
-
NP to SH 4,925 6,812 -4,296 -37,185 -3,321 972 -396 -
-
Tax Rate 59.23% 49.92% - - 317.71% 72.27% 94.20% -
Total Cost 302,834 292,398 307,604 356,340 362,628 384,148 379,336 -13.95%
-
Net Worth 348,291 374,770 349,812 348,098 353,721 387,485 378,928 -5.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 348,291 374,770 349,812 348,098 353,721 387,485 378,928 -5.47%
NOSH 5,277,142 5,678,333 5,381,737 5,355,362 4,981,999 5,381,737 5,262,894 0.18%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.56% 2.17% -1.62% -11.72% -0.83% 0.38% 0.05% -
ROE 1.41% 1.82% -1.23% -10.68% -0.94% 0.25% -0.10% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 5.83 5.26 5.62 5.96 7.22 7.16 7.21 -13.21%
EPS 0.11 0.14 -0.08 -0.70 -0.07 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.066 0.066 0.065 0.065 0.071 0.072 0.072 -5.64%
Adjusted Per Share Value based on latest NOSH - 5,384,531
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 114.31 111.06 112.48 118.52 133.63 143.28 141.02 -13.07%
EPS 1.83 2.53 -1.60 -13.82 -1.23 0.36 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2942 1.3926 1.2998 1.2935 1.3144 1.4398 1.408 -5.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.07 0.07 0.09 0.06 0.06 0.075 0.055 -
P/RPS 1.20 1.33 1.60 1.01 0.83 1.05 0.76 35.63%
P/EPS 75.00 58.35 -112.75 -8.64 -90.00 415.26 -730.96 -
EY 1.33 1.71 -0.89 -11.57 -1.11 0.24 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.06 1.38 0.92 0.85 1.04 0.76 24.85%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 12/02/15 27/11/14 21/08/14 21/05/14 21/02/14 27/11/13 -
Price 0.07 0.065 0.075 0.125 0.055 0.065 0.055 -
P/RPS 1.20 1.23 1.33 2.10 0.76 0.91 0.76 35.63%
P/EPS 75.00 54.18 -93.95 -18.00 -82.50 359.89 -730.96 -
EY 1.33 1.85 -1.06 -5.55 -1.21 0.28 -0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.98 1.15 1.92 0.77 0.90 0.76 24.85%

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