[GLOTEC] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -108.04%
YoY- -104.34%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 385,596 379,512 387,759 387,246 405,142 409,092 216,119 46.94%
PBT 5,222 3,036 -14,383 5,930 11,456 14,792 14,933 -50.26%
Tax -3,774 -2,860 -5,575 -6,646 -6,624 -5,820 -2,176 44.20%
NP 1,448 176 -19,958 -716 4,832 8,972 12,757 -76.46%
-
NP to SH 972 -396 -19,999 -384 4,774 8,948 13,075 -82.23%
-
Tax Rate 72.27% 94.20% - 112.07% 57.82% 39.35% 14.57% -
Total Cost 384,148 379,336 407,717 387,962 400,310 400,120 203,362 52.63%
-
Net Worth 387,485 378,928 384,191 221,760 372,372 436,215 164,491 76.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 387,485 378,928 384,191 221,760 372,372 436,215 164,491 76.76%
NOSH 5,381,737 5,262,894 5,262,894 2,880,000 4,773,999 5,592,500 2,108,870 86.42%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.38% 0.05% -5.15% -0.18% 1.19% 2.19% 5.90% -
ROE 0.25% -0.10% -5.21% -0.17% 1.28% 2.05% 7.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.16 7.21 7.37 13.45 8.49 7.32 10.25 -21.22%
EPS 0.02 0.00 -0.38 -0.01 0.10 0.16 0.62 -89.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.072 0.073 0.077 0.078 0.078 0.078 -5.18%
Adjusted Per Share Value based on latest NOSH - 5,349,999
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 143.28 141.02 144.08 143.89 150.54 152.01 80.31 46.94%
EPS 0.36 -0.15 -7.43 -0.14 1.77 3.32 4.86 -82.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4398 1.408 1.4276 0.824 1.3837 1.6209 0.6112 76.76%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.075 0.055 0.065 0.07 0.07 0.07 0.09 -
P/RPS 1.05 0.76 0.88 0.52 0.82 0.96 0.00 -
P/EPS 415.26 -730.96 -17.11 -525.00 70.00 43.75 0.00 -
EY 0.24 -0.14 -5.85 -0.19 1.43 2.29 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.76 0.89 0.91 0.90 0.90 1.17 -7.53%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 30/08/12 -
Price 0.065 0.055 0.06 0.07 0.065 0.06 0.08 -
P/RPS 0.91 0.76 0.81 0.52 0.77 0.82 0.00 -
P/EPS 359.89 -730.96 -15.79 -525.00 65.00 37.50 0.00 -
EY 0.28 -0.14 -6.33 -0.19 1.54 2.67 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.76 0.82 0.91 0.83 0.77 1.04 -9.16%

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