[GLOTEC] QoQ Annualized Quarter 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- -32.47%
YoY- -56.46%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 184,508 224,707 230,412 272,642 243,168 299,368 307,624 -28.81%
PBT -648 -12,108 5,068 8,584 9,664 -38,062 11,745 -
Tax 11,304 -9,028 -8,509 -5,994 -5,004 -7,740 -6,956 -
NP 10,656 -21,136 -3,441 2,590 4,660 -45,802 4,789 70.18%
-
NP to SH 15,780 -17,238 -702 2,966 4,392 -41,297 4,925 116.87%
-
Tax Rate - - 167.90% 69.83% 51.78% - 59.23% -
Total Cost 173,852 245,843 233,853 270,052 238,508 345,170 302,834 -30.85%
-
Net Worth 301,377 281,276 305,659 322,904 322,904 311,068 348,291 -9.17%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 301,377 281,276 305,659 322,904 322,904 311,068 348,291 -9.17%
NOSH 5,381,738 5,307,096 5,269,995 5,381,737 5,381,737 5,363,246 5,277,142 1.31%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.78% -9.41% -1.49% 0.95% 1.92% -15.30% 1.56% -
ROE 5.24% -6.13% -0.23% 0.92% 1.36% -13.28% 1.41% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.43 4.23 4.37 5.07 4.52 5.58 5.83 -29.71%
EPS 0.28 -0.32 -0.01 0.06 0.08 -0.77 0.11 86.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.056 0.053 0.058 0.06 0.06 0.058 0.066 -10.34%
Adjusted Per Share Value based on latest NOSH - 5,381,737
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 68.63 83.58 85.70 101.41 90.45 111.35 114.42 -28.81%
EPS 5.87 -6.41 -0.26 1.10 1.63 -15.36 1.83 117.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.121 1.0462 1.1369 1.2011 1.2011 1.157 1.2955 -9.17%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.05 0.045 0.045 0.06 0.045 0.06 0.07 -
P/RPS 1.46 1.06 1.03 1.18 1.00 1.07 1.20 13.92%
P/EPS 17.05 -13.85 -337.50 108.87 55.14 -7.79 75.00 -62.65%
EY 5.86 -7.22 -0.30 0.92 1.81 -12.83 1.33 168.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.78 1.00 0.75 1.03 1.06 -10.97%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 20/05/16 25/02/16 19/11/15 27/08/15 20/05/15 -
Price 0.05 0.045 0.045 0.05 0.045 0.045 0.07 -
P/RPS 1.46 1.06 1.03 0.99 1.00 0.81 1.20 13.92%
P/EPS 17.05 -13.85 -337.50 90.72 55.14 -5.84 75.00 -62.65%
EY 5.86 -7.22 -0.30 1.10 1.81 -17.11 1.33 168.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.85 0.78 0.83 0.75 0.78 1.06 -10.97%

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