Highlights

[GLOMAC] QoQ Quarter Result on 2017-10-31 [#2]

Stock [GLOMAC]: GLOMAC BHD
Announcement Date 27-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Oct-2017  [#2]
Profit Trend QoQ -     -33.17%    YoY -     -92.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 57,606 92,163 105,134 109,932 97,486 161,183 87,493 -24.38%
  QoQ % -37.50% -12.34% -4.36% 12.77% -39.52% 84.22% -
  Horiz. % 65.84% 105.34% 120.16% 125.65% 111.42% 184.22% 100.00%
PBT 2,297 32,341 8,422 7,526 6,895 16,484 9,740 -61.93%
  QoQ % -92.90% 284.01% 11.91% 9.15% -58.17% 69.24% -
  Horiz. % 23.58% 332.04% 86.47% 77.27% 70.79% 169.24% 100.00%
Tax -1,082 -6,821 -5,032 -5,448 -4,672 -16,133 -4,410 -60.91%
  QoQ % 84.14% -35.55% 7.64% -16.61% 71.04% -265.83% -
  Horiz. % 24.54% 154.67% 114.10% 123.54% 105.94% 365.83% 100.00%
NP 1,215 25,520 3,390 2,078 2,223 351 5,330 -62.78%
  QoQ % -95.24% 652.80% 63.14% -6.52% 533.33% -93.41% -
  Horiz. % 22.80% 478.80% 63.60% 38.99% 41.71% 6.59% 100.00%
NP to SH 1,008 23,100 4,307 1,406 2,104 -965 5,372 -67.32%
  QoQ % -95.64% 436.34% 206.33% -33.17% 318.03% -117.96% -
  Horiz. % 18.76% 430.01% 80.17% 26.17% 39.17% -17.96% 100.00%
Tax Rate 47.10 % 21.09 % 59.75 % 72.39 % 67.76 % 97.87 % 45.28 % 2.67%
  QoQ % 123.33% -64.70% -17.46% 6.83% -30.77% 116.14% -
  Horiz. % 104.02% 46.58% 131.96% 159.87% 149.65% 216.14% 100.00%
Total Cost 56,391 66,643 101,744 107,854 95,263 160,832 82,163 -22.25%
  QoQ % -15.38% -34.50% -5.67% 13.22% -40.77% 95.75% -
  Horiz. % 68.63% 81.11% 123.83% 131.27% 115.94% 195.75% 100.00%
Net Worth 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 0.22%
  QoQ % -0.10% 2.16% -0.67% -0.73% 11.11% -10.28% -
  Horiz. % 100.32% 100.43% 98.31% 98.97% 99.69% 89.72% 100.00%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - 10,840 10,801 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.36% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.36% 100.00%
Div Payout % - % - % - % - % - % - % 201.07 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 0.22%
  QoQ % -0.10% 2.16% -0.67% -0.73% 11.11% -10.28% -
  Horiz. % 100.32% 100.43% 98.31% 98.97% 99.69% 89.72% 100.00%
NOSH 790,460 791,288 791,797 722,242 722,669 722,671 720,089 6.43%
  QoQ % -0.10% -0.06% 9.63% -0.06% -0.00% 0.36% -
  Horiz. % 109.77% 109.89% 109.96% 100.30% 100.36% 100.36% 100.00%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 2.11 % 27.69 % 3.22 % 1.89 % 2.28 % 0.22 % 6.09 % -50.77%
  QoQ % -92.38% 759.94% 70.37% -17.11% 936.36% -96.39% -
  Horiz. % 34.65% 454.68% 52.87% 31.03% 37.44% 3.61% 100.00%
ROE 0.09 % 2.12 % 0.40 % 0.13 % 0.19 % -0.10 % 0.49 % -67.79%
  QoQ % -95.75% 430.00% 207.69% -31.58% 290.00% -120.41% -
  Horiz. % 18.37% 432.65% 81.63% 26.53% 38.78% -20.41% 100.00%
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.29 11.65 13.28 15.22 13.49 22.30 12.15 -28.93%
  QoQ % -37.42% -12.27% -12.75% 12.82% -39.51% 83.54% -
  Horiz. % 60.00% 95.88% 109.30% 125.27% 111.03% 183.54% 100.00%
EPS 0.13 2.92 0.54 0.19 0.29 -0.12 0.75 -69.01%
  QoQ % -95.55% 440.74% 184.21% -34.48% 341.67% -116.00% -
  Horiz. % 17.33% 389.33% 72.00% 25.33% 38.67% -16.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.3800 1.3800 1.3500 1.4900 1.5000 1.3500 1.5100 -5.84%
  QoQ % 0.00% 2.22% -9.40% -0.67% 11.11% -10.60% -
  Horiz. % 91.39% 91.39% 89.40% 98.68% 99.34% 89.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.20 11.52 13.14 13.74 12.18 20.15 10.94 -24.40%
  QoQ % -37.50% -12.33% -4.37% 12.81% -39.55% 84.19% -
  Horiz. % 65.81% 105.30% 120.11% 125.59% 111.33% 184.19% 100.00%
EPS 0.13 2.89 0.54 0.18 0.26 -0.12 0.67 -66.59%
  QoQ % -95.50% 435.19% 200.00% -30.77% 316.67% -117.91% -
  Horiz. % 19.40% 431.34% 80.60% 26.87% 38.81% -17.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.35 1.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.3634 1.3648 1.3360 1.3450 1.3549 1.2194 1.3590 0.22%
  QoQ % -0.10% 2.16% -0.67% -0.73% 11.11% -10.27% -
  Horiz. % 100.32% 100.43% 98.31% 98.97% 99.70% 89.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.4550 0.4900 0.5300 0.6550 0.6550 0.7050 0.7000 -
P/RPS 6.24 4.21 3.99 4.30 4.86 3.16 5.76 5.50%
  QoQ % 48.22% 5.51% -7.21% -11.52% 53.80% -45.14% -
  Horiz. % 108.33% 73.09% 69.27% 74.65% 84.38% 54.86% 100.00%
P/EPS 356.80 16.78 97.43 336.46 224.98 -527.96 93.83 144.22%
  QoQ % 2,026.34% -82.78% -71.04% 49.55% 142.61% -662.68% -
  Horiz. % 380.26% 17.88% 103.84% 358.58% 239.77% -562.68% 100.00%
EY 0.28 5.96 1.03 0.30 0.44 -0.19 1.07 -59.19%
  QoQ % -95.30% 478.64% 243.33% -31.82% 331.58% -117.76% -
  Horiz. % 26.17% 557.01% 96.26% 28.04% 41.12% -17.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.47% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 99.53% 100.00%
P/NAPS 0.33 0.36 0.39 0.44 0.44 0.52 0.46 -19.91%
  QoQ % -8.33% -7.69% -11.36% 0.00% -15.38% 13.04% -
  Horiz. % 71.74% 78.26% 84.78% 95.65% 95.65% 113.04% 100.00%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 -
Price 0.4100 0.4750 0.5250 0.6250 0.6500 0.6650 0.7150 -
P/RPS 5.63 4.08 3.95 4.11 4.82 2.98 5.88 -2.86%
  QoQ % 37.99% 3.29% -3.89% -14.73% 61.74% -49.32% -
  Horiz. % 95.75% 69.39% 67.18% 69.90% 81.97% 50.68% 100.00%
P/EPS 321.52 16.27 96.52 321.05 223.26 -498.01 95.84 124.60%
  QoQ % 1,876.15% -83.14% -69.94% 43.80% 144.83% -619.63% -
  Horiz. % 335.48% 16.98% 100.71% 334.99% 232.95% -519.63% 100.00%
EY 0.31 6.15 1.04 0.31 0.45 -0.20 1.04 -55.48%
  QoQ % -94.96% 491.35% 235.48% -31.11% 325.00% -119.23% -
  Horiz. % 29.81% 591.35% 100.00% 29.81% 43.27% -19.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.26 2.10 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 7.62% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 107.62% 100.00%
P/NAPS 0.30 0.34 0.39 0.42 0.43 0.49 0.47 -25.93%
  QoQ % -11.76% -12.82% -7.14% -2.33% -12.24% 4.26% -
  Horiz. % 63.83% 72.34% 82.98% 89.36% 91.49% 104.26% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS