[GLOTEC] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -6844.1%
YoY- -252.96%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 269,721 192,798 94,878 387,759 290,435 202,571 102,273 90.99%
PBT 1,034 2,611 759 -14,383 4,448 5,728 3,698 -57.27%
Tax -3,284 -1,887 -715 -5,575 -4,985 -3,312 -1,455 72.15%
NP -2,250 724 44 -19,958 -537 2,416 2,243 -
-
NP to SH -2,491 486 -99 -19,999 -288 2,387 2,237 -
-
Tax Rate 317.60% 72.27% 94.20% - 112.07% 57.82% 39.35% -
Total Cost 271,971 192,074 94,834 407,717 290,972 200,155 100,030 94.92%
-
Net Worth 353,722 387,485 378,928 384,191 221,760 372,372 436,215 -13.05%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 353,722 387,485 378,928 384,191 221,760 372,372 436,215 -13.05%
NOSH 4,981,999 5,381,737 5,262,894 5,262,894 2,880,000 4,773,999 5,592,500 -7.42%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.83% 0.38% 0.05% -5.15% -0.18% 1.19% 2.19% -
ROE -0.70% 0.13% -0.03% -5.21% -0.13% 0.64% 0.51% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 5.41 3.58 1.80 7.37 10.08 4.24 1.83 106.11%
EPS -0.05 0.01 0.00 -0.38 -0.01 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.072 0.072 0.073 0.077 0.078 0.078 -6.08%
Adjusted Per Share Value based on latest NOSH - 5,327,297
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 100.22 71.64 35.25 144.08 107.92 75.27 38.00 91.00%
EPS -0.93 0.18 -0.04 -7.43 -0.11 0.89 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3144 1.4398 1.408 1.4276 0.824 1.3837 1.6209 -13.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.06 0.075 0.055 0.065 0.07 0.07 0.07 -
P/RPS 1.11 2.09 3.05 0.88 0.69 1.65 3.83 -56.23%
P/EPS -120.00 830.52 -2,923.83 -17.11 -700.00 140.00 175.00 -
EY -0.83 0.12 -0.03 -5.85 -0.14 0.71 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.04 0.76 0.89 0.91 0.90 0.90 -3.74%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 21/02/14 27/11/13 28/08/13 29/05/13 27/02/13 28/11/12 -
Price 0.055 0.065 0.055 0.06 0.07 0.065 0.06 -
P/RPS 1.02 1.81 3.05 0.81 0.69 1.53 3.28 -54.13%
P/EPS -110.00 719.78 -2,923.83 -15.79 -700.00 130.00 150.00 -
EY -0.91 0.14 -0.03 -6.33 -0.14 0.77 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.90 0.76 0.82 0.91 0.83 0.77 0.00%

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