[GLOTEC] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -72.89%
YoY- -87.36%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 48,890 47,555 53,141 34,689 37,834 43,304 43,630 7.90%
PBT 8,072 5,310 7,525 1,545 8,132 -4,200 9,480 -10.19%
Tax -2,822 -325 -2,177 -1,259 -2,679 -747 -787 134.82%
NP 5,250 4,985 5,348 286 5,453 -4,947 8,693 -28.61%
-
NP to SH 4,809 5,248 5,155 1,358 5,009 -1,367 6,012 -13.86%
-
Tax Rate 34.96% 6.12% 28.93% 81.49% 32.94% - 8.30% -
Total Cost 43,640 42,570 47,793 34,403 32,381 48,251 34,937 16.03%
-
Net Worth 269,120 261,046 254,831 258,323 255,901 251,058 251,058 4.75%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 4,844 - - - 8,072 - - -
Div Payout % 100.73% - - - 161.16% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 269,120 261,046 254,831 258,323 255,901 251,058 251,058 4.75%
NOSH 269,120 269,120 269,120 269,086 269,086 269,086 269,086 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.74% 10.48% 10.06% 0.82% 14.41% -11.42% 19.92% -
ROE 1.79% 2.01% 2.02% 0.53% 1.96% -0.54% 2.39% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.17 17.67 19.75 12.89 14.06 16.09 16.21 7.92%
EPS 1.79 1.95 1.92 0.51 1.86 -0.51 2.23 -13.66%
DPS 1.80 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 0.97 0.947 0.96 0.951 0.933 0.933 4.74%
Adjusted Per Share Value based on latest NOSH - 269,086
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 18.17 17.67 19.75 12.89 14.06 16.09 16.21 7.92%
EPS 1.79 1.95 1.92 0.50 1.86 -0.51 2.23 -13.66%
DPS 1.80 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.00 0.97 0.9469 0.9599 0.9509 0.9329 0.9329 4.75%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.47 0.51 0.575 0.64 0.60 0.42 0.415 -
P/RPS 2.59 2.89 2.91 4.96 4.27 2.61 2.56 0.78%
P/EPS 26.30 26.15 30.02 126.82 32.23 -82.67 18.57 26.19%
EY 3.80 3.82 3.33 0.79 3.10 -1.21 5.38 -20.73%
DY 3.83 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.61 0.67 0.63 0.45 0.44 4.50%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 29/11/21 10/09/21 25/05/21 26/02/21 -
Price 0.505 0.485 0.485 0.59 0.62 0.41 0.435 -
P/RPS 2.78 2.74 2.46 4.58 4.41 2.55 2.68 2.47%
P/EPS 28.26 24.87 25.32 116.91 33.31 -80.71 19.47 28.28%
EY 3.54 4.02 3.95 0.86 3.00 -1.24 5.14 -22.06%
DY 3.56 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.61 0.65 0.44 0.47 5.61%

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