[GLOTEC] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[GLOTEC] GLOBALTEC FORMATION BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 89.44%
YoY- 117.85%
Quarter Report
Latest QR
Upcoming QR
GLOTEC's Result
GLOTEC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 175,660 159,956 204,086 230,632 217,542 198,220 272,642 -7.05%
PBT 18,994 63,334 8,476 8,280 -79,520 4,748 8,584 14.13%
Tax -7,726 -5,374 -3,278 -3,250 1,682 -12,314 -5,994 4.31%
NP 11,268 57,960 5,198 5,030 -77,838 -7,566 2,590 27.74%
-
NP to SH 13,026 33,516 7,490 7,244 -40,588 -2,776 2,966 27.94%
-
Tax Rate 40.68% 8.49% 38.67% 39.25% - 259.35% 69.83% -
Total Cost 164,392 101,996 198,888 225,602 295,380 205,786 270,052 -7.93%
-
Net Worth 254,831 251,058 236,796 254,556 247,559 301,377 322,904 -3.86%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 254,831 251,058 236,796 254,556 247,559 301,377 322,904 -3.86%
NOSH 269,120 269,086 269,086 269,086 5,381,737 5,381,738 5,381,737 -39.27%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.41% 36.23% 2.55% 2.18% -35.78% -3.82% 0.95% -
ROE 5.11% 13.35% 3.16% 2.85% -16.40% -0.92% 0.92% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 65.28 59.44 75.84 85.71 4.04 3.68 5.07 53.03%
EPS 4.84 12.46 2.78 2.70 -0.76 -0.06 0.06 107.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.947 0.933 0.88 0.946 0.046 0.056 0.06 58.31%
Adjusted Per Share Value based on latest NOSH - 269,086
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 65.27 59.44 75.83 85.70 80.83 73.65 101.31 -7.05%
EPS 4.84 12.45 2.78 2.69 -15.08 -1.03 1.10 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9469 0.9329 0.8799 0.9459 0.9199 1.1199 1.1999 -3.86%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.575 0.415 0.365 0.525 0.05 0.045 0.06 -
P/RPS 0.88 0.70 0.48 0.61 1.24 1.22 1.18 -4.76%
P/EPS 11.88 3.33 13.11 19.50 -6.63 -87.24 108.87 -30.84%
EY 8.42 30.01 7.63 5.13 -15.08 -1.15 0.92 44.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.41 0.55 1.09 0.80 1.00 -7.90%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 26/02/21 27/02/20 26/02/19 27/02/18 23/02/17 25/02/16 -
Price 0.485 0.435 0.365 0.48 0.05 0.04 0.05 -
P/RPS 0.74 0.73 0.48 0.56 1.24 1.09 0.99 -4.73%
P/EPS 10.02 3.49 13.11 17.83 -6.63 -77.55 90.72 -30.70%
EY 9.98 28.63 7.63 5.61 -15.08 -1.29 1.10 44.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.41 0.51 1.09 0.71 0.83 -7.78%

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