[GLOTEC] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -22.03%
YoY- 347.48%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 138,756 161,116 164,376 159,956 145,392 164,447 192,626 -19.62%
PBT 6,180 35,599 36,622 63,334 88,748 3,828 7,657 -13.30%
Tax -5,036 -6,113 -4,578 -5,374 -7,600 -4,933 -3,152 36.62%
NP 1,144 29,486 32,044 57,960 81,148 -1,105 4,505 -59.86%
-
NP to SH 5,432 20,400 20,521 33,516 42,984 2,348 4,937 6.57%
-
Tax Rate 81.49% 17.17% 12.50% 8.49% 8.56% 128.87% 41.16% -
Total Cost 137,612 131,630 132,332 101,996 64,244 165,552 188,121 -18.79%
-
Net Worth 258,323 255,901 251,058 251,058 245,138 238,680 235,720 6.28%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 8,072 - - - - - -
Div Payout % - 39.57% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 258,323 255,901 251,058 251,058 245,138 238,680 235,720 6.28%
NOSH 269,086 269,086 269,086 269,086 269,086 269,086 269,086 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.82% 18.30% 19.49% 36.23% 55.81% -0.67% 2.34% -
ROE 2.10% 7.97% 8.17% 13.35% 17.53% 0.98% 2.09% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.57 59.88 61.09 59.44 54.03 61.11 71.59 -19.62%
EPS 2.04 7.58 7.63 12.46 15.96 0.87 1.84 7.11%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.951 0.933 0.933 0.911 0.887 0.876 6.28%
Adjusted Per Share Value based on latest NOSH - 269,086
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.61 59.93 61.14 59.50 54.08 61.17 71.65 -19.62%
EPS 2.02 7.59 7.63 12.47 15.99 0.87 1.84 6.41%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9609 0.9519 0.9338 0.9338 0.9118 0.8878 0.8768 6.29%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.64 0.60 0.42 0.415 0.41 0.39 0.285 -
P/RPS 1.24 1.00 0.69 0.70 0.76 0.64 0.40 112.45%
P/EPS 31.70 7.91 5.51 3.33 2.57 44.70 15.53 60.84%
EY 3.15 12.64 18.16 30.01 38.96 2.24 6.44 -37.89%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.45 0.44 0.45 0.44 0.33 60.27%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 10/09/21 25/05/21 26/02/21 27/11/20 27/08/20 21/05/20 -
Price 0.59 0.62 0.41 0.435 0.39 0.485 0.335 -
P/RPS 1.14 1.04 0.67 0.73 0.72 0.79 0.47 80.42%
P/EPS 29.23 8.18 5.38 3.49 2.44 55.58 18.26 36.80%
EY 3.42 12.23 18.60 28.63 40.96 1.80 5.48 -26.94%
DY 0.00 4.84 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.65 0.44 0.47 0.43 0.55 0.38 37.05%

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