[GLOTEC] QoQ TTM 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- -1603.68%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 367,045 377,986 380,364 387,759 338,434 347,870 102,273 134.59%
PBT -17,812 -17,500 -17,322 -14,383 6,267 10,485 3,698 -
Tax -3,859 -4,150 -4,835 -5,575 -5,171 -4,853 -1,455 91.71%
NP -21,671 -21,650 -22,157 -19,958 1,096 5,632 2,243 -
-
NP to SH -22,202 -21,900 -22,335 -19,999 1,330 5,479 2,237 -
-
Tax Rate - - - - 82.51% 46.29% 39.35% -
Total Cost 388,716 399,636 402,521 407,717 337,338 342,238 100,030 147.37%
-
Net Worth 352,278 387,485 383,565 388,892 411,949 436,215 436,215 -13.29%
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 352,278 387,485 383,565 388,892 411,949 436,215 436,215 -13.29%
NOSH 4,961,666 5,381,737 5,327,297 5,327,297 5,349,999 5,592,500 5,592,500 -7.67%
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 -5.90% -5.73% -5.83% -5.15% 0.32% 1.62% 2.19% -
ROE -6.30% -5.65% -5.82% -5.14% 0.32% 1.26% 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 7.40 7.02 7.14 7.28 6.33 6.22 1.83 154.03%
EPS -0.45 -0.41 -0.42 -0.38 0.02 0.10 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 136.39 140.45 141.34 144.08 125.76 129.26 38.00 134.60%
EPS -8.25 -8.14 -8.30 -7.43 0.49 2.04 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.309 1.4398 1.4253 1.4451 1.5307 1.6209 1.6209 -13.29%
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 0.81 1.07 0.77 0.89 1.11 1.13 3.83 -64.53%
P/EPS -13.41 -18.43 -13.12 -17.31 281.58 71.45 175.00 -
EY -7.46 -5.43 -7.62 -5.78 0.36 1.40 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 - -
Price 0.055 0.065 0.055 0.06 0.07 0.065 0.00 -
P/RPS 0.74 0.93 0.77 0.82 1.11 1.04 0.00 -
P/EPS -12.29 -15.97 -13.12 -15.98 281.58 66.35 0.00 -
EY -8.14 -6.26 -7.62 -6.26 0.36 1.51 0.00 -
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 0.00 -

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