[GLOTEC] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1.95%
YoY- -499.71%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 334,393 353,595 367,045 377,986 380,364 387,759 338,434 -0.79%
PBT -36,782 -35,887 -17,812 -17,500 -17,322 -14,383 6,267 -
Tax -1,864 -1,490 -3,859 -4,150 -4,835 -5,575 -5,171 -49.31%
NP -38,646 -37,377 -21,671 -21,650 -22,157 -19,958 1,096 -
-
NP to SH -38,160 -37,185 -22,202 -21,900 -22,335 -19,999 1,330 -
-
Tax Rate - - - - - - 82.51% -
Total Cost 373,039 390,972 388,716 399,636 402,521 407,717 337,338 6.92%
-
Net Worth 349,812 349,994 352,278 387,485 383,565 388,892 411,949 -10.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 349,812 349,994 352,278 387,485 383,565 388,892 411,949 -10.31%
NOSH 5,381,737 5,381,737 4,961,666 5,381,737 5,327,297 5,327,297 5,349,999 0.39%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -11.56% -10.57% -5.90% -5.73% -5.83% -5.15% 0.32% -
ROE -10.91% -10.62% -6.30% -5.65% -5.82% -5.14% 0.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.21 6.57 7.40 7.02 7.14 7.28 6.33 -1.26%
EPS -0.71 -0.69 -0.45 -0.41 -0.42 -0.38 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.065 0.065 0.071 0.072 0.072 0.073 0.077 -10.67%
Adjusted Per Share Value based on latest NOSH - 5,381,737
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 124.38 131.52 136.53 140.60 141.48 144.23 125.88 -0.79%
EPS -14.19 -13.83 -8.26 -8.15 -8.31 -7.44 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3012 1.3018 1.3103 1.4413 1.4267 1.4465 1.5323 -10.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.09 0.06 0.06 0.075 0.055 0.065 0.07 -
P/RPS 1.45 0.91 0.81 1.07 0.77 0.89 1.11 19.47%
P/EPS -12.69 -8.69 -13.41 -18.43 -13.12 -17.31 281.58 -
EY -7.88 -11.51 -7.46 -5.43 -7.62 -5.78 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.92 0.85 1.04 0.76 0.89 0.91 31.96%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 21/08/14 21/05/14 21/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.075 0.125 0.055 0.065 0.055 0.06 0.07 -
P/RPS 1.21 1.90 0.74 0.93 0.77 0.82 1.11 5.91%
P/EPS -10.58 -18.10 -12.29 -15.97 -13.12 -15.98 281.58 -
EY -9.45 -5.52 -8.14 -6.26 -7.62 -6.26 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.92 0.77 0.90 0.76 0.82 0.91 16.87%

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