[GLOTEC] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.53%
YoY- -39.63%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 267,839 275,849 299,368 314,592 310,245 334,393 353,595 -16.86%
PBT -40,182 -36,079 -38,062 -28,100 -32,011 -36,782 -35,887 7.80%
Tax -7,573 -7,333 -7,740 -3,435 -2,841 -1,864 -1,490 194.73%
NP -47,755 -43,412 -45,802 -31,535 -34,852 -38,646 -37,377 17.69%
-
NP to SH -43,219 -39,126 -41,298 -31,001 -34,266 -38,160 -37,185 10.51%
-
Tax Rate - - - - - - - -
Total Cost 315,594 319,261 345,170 346,127 345,097 373,039 390,972 -13.27%
-
Net Worth 230,999 329,399 310,652 189,420 369,682 349,812 349,994 -24.13%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 230,999 329,399 310,652 189,420 369,682 349,812 349,994 -24.13%
NOSH 5,381,737 5,381,737 5,381,737 5,381,737 5,381,737 5,381,737 5,381,737 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -17.83% -15.74% -15.30% -10.02% -11.23% -11.56% -10.57% -
ROE -18.71% -11.88% -13.29% -16.37% -9.27% -10.91% -10.62% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 6.96 5.02 5.59 10.96 5.54 6.21 6.57 3.90%
EPS -1.12 -0.71 -0.77 -1.08 -0.61 -0.71 -0.69 37.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.06 0.058 0.066 0.066 0.065 0.065 -5.18%
Adjusted Per Share Value based on latest NOSH - 2,870,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 99.52 102.50 111.24 116.90 115.28 124.25 131.39 -16.86%
EPS -16.06 -14.54 -15.35 -11.52 -12.73 -14.18 -13.82 10.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8584 1.224 1.1543 0.7038 1.3737 1.2998 1.3005 -24.13%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.06 0.045 0.06 0.07 0.07 0.09 0.06 -
P/RPS 0.86 0.90 1.07 0.64 1.26 1.45 0.91 -3.68%
P/EPS -5.34 -6.31 -7.78 -6.48 -11.44 -12.69 -8.69 -27.65%
EY -18.71 -15.84 -12.85 -15.43 -8.74 -7.88 -11.51 38.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.75 1.03 1.06 1.06 1.38 0.92 5.70%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 19/11/15 27/08/15 20/05/15 12/02/15 27/11/14 21/08/14 -
Price 0.05 0.045 0.045 0.07 0.065 0.075 0.125 -
P/RPS 0.72 0.90 0.81 0.64 1.17 1.21 1.90 -47.54%
P/EPS -4.45 -6.31 -5.84 -6.48 -10.63 -10.58 -18.10 -60.65%
EY -22.45 -15.84 -17.13 -15.43 -9.41 -9.45 -5.52 154.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.75 0.78 1.06 0.98 1.15 1.92 -42.74%

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