[GLOMAC] QoQ Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 48.43%
YoY- -92.84%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 226,740 230,424 404,715 416,736 414,836 389,944 584,081 -46.69%
PBT 10,440 9,188 55,183 30,456 28,842 27,580 169,744 -84.33%
Tax -6,306 -4,328 -21,974 -20,204 -20,240 -18,688 -60,535 -77.76%
NP 4,134 4,860 33,209 10,252 8,602 8,892 109,209 -88.65%
-
NP to SH 4,140 4,032 30,915 10,420 7,020 8,416 108,183 -88.57%
-
Tax Rate 60.40% 47.10% 39.82% 66.34% 70.18% 67.76% 35.66% -
Total Cost 222,606 225,564 371,506 406,484 406,234 381,052 474,872 -39.57%
-
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.55%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - 10,840 -
Div Payout % - - - - - - 10.02% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.55%
NOSH 800,089 800,089 800,089 800,089 727,821 727,821 727,821 6.49%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.82% 2.11% 8.21% 2.46% 2.07% 2.28% 18.70% -
ROE 0.38% 0.37% 2.83% 0.97% 0.65% 0.78% 11.09% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 28.74 29.15 51.15 52.63 57.44 53.96 80.82 -49.71%
EPS 0.52 0.52 3.90 1.31 0.98 1.16 13.65 -88.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.38 1.38 1.38 1.35 1.49 1.50 1.35 1.47%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 29.62 30.11 52.88 54.45 54.20 50.95 76.31 -46.69%
EPS 0.54 0.53 4.04 1.36 0.92 1.10 14.13 -88.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 1.4223 1.4252 1.4267 1.3966 1.406 1.4163 1.2747 7.55%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.395 0.455 0.49 0.53 0.655 0.655 0.705 -
P/RPS 1.37 1.56 0.96 1.01 1.14 1.21 0.87 35.24%
P/EPS 75.26 89.20 12.54 40.27 67.39 56.24 4.71 531.20%
EY 1.33 1.12 7.97 2.48 1.48 1.78 21.23 -84.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.29 0.33 0.36 0.39 0.44 0.44 0.52 -32.17%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 -
Price 0.415 0.41 0.475 0.525 0.625 0.65 0.665 -
P/RPS 1.44 1.41 0.93 1.00 1.09 1.20 0.82 45.40%
P/EPS 79.07 80.38 12.16 39.89 64.30 55.81 4.44 578.38%
EY 1.26 1.24 8.23 2.51 1.56 1.79 22.51 -85.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.26 -
P/NAPS 0.30 0.30 0.34 0.39 0.42 0.43 0.49 -27.83%

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