[GLOTEC] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -32.47%
YoY- -56.46%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 230,632 217,542 198,220 272,642 298,896 385,596 405,142 -8.95%
PBT 8,280 -79,520 4,748 8,584 12,974 5,222 11,456 -5.26%
Tax -3,250 1,682 -12,314 -5,994 -6,476 -3,774 -6,624 -11.18%
NP 5,030 -77,838 -7,566 2,590 6,498 1,448 4,832 0.67%
-
NP to SH 7,244 -40,588 -2,776 2,966 6,812 972 4,774 7.19%
-
Tax Rate 39.25% - 259.35% 69.83% 49.92% 72.27% 57.82% -
Total Cost 225,602 295,380 205,786 270,052 292,398 384,148 400,310 -9.11%
-
Net Worth 254,556 247,559 301,377 322,904 374,770 387,485 372,372 -6.14%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 254,556 247,559 301,377 322,904 374,770 387,485 372,372 -6.14%
NOSH 269,086 5,381,737 5,381,738 5,381,737 5,678,333 5,381,737 4,773,999 -38.06%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.18% -35.78% -3.82% 0.95% 2.17% 0.38% 1.19% -
ROE 2.85% -16.40% -0.92% 0.92% 1.82% 0.25% 1.28% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.71 4.04 3.68 5.07 5.26 7.16 8.49 46.98%
EPS 2.70 -0.76 -0.06 0.06 0.14 0.02 0.10 73.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.946 0.046 0.056 0.06 0.066 0.072 0.078 51.54%
Adjusted Per Share Value based on latest NOSH - 5,381,737
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 85.79 80.92 73.73 101.41 111.18 143.43 150.70 -8.95%
EPS 2.69 -15.10 -1.03 1.10 2.53 0.36 1.78 7.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9468 0.9208 1.121 1.2011 1.394 1.4413 1.3851 -6.14%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.525 0.05 0.045 0.06 0.07 0.075 0.07 -
P/RPS 0.61 1.24 1.22 1.18 1.33 1.05 0.82 -4.80%
P/EPS 19.50 -6.63 -87.24 108.87 58.35 415.26 70.00 -19.17%
EY 5.13 -15.08 -1.15 0.92 1.71 0.24 1.43 23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.09 0.80 1.00 1.06 1.04 0.90 -7.87%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 23/02/17 25/02/16 12/02/15 21/02/14 27/02/13 -
Price 0.48 0.05 0.04 0.05 0.065 0.065 0.065 -
P/RPS 0.56 1.24 1.09 0.99 1.23 0.91 0.77 -5.16%
P/EPS 17.83 -6.63 -77.55 90.72 54.18 359.89 65.00 -19.38%
EY 5.61 -15.08 -1.29 1.10 1.85 0.28 1.54 24.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.09 0.71 0.83 0.98 0.90 0.83 -7.79%

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