[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 65.07%
YoY- -31.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 211,048 285,478 253,860 243,486 186,028 261,913 261,433 -13.33%
PBT 26,072 56,956 41,342 39,942 25,668 54,503 54,212 -38.69%
Tax -8,644 -17,768 -12,405 -10,412 -6,712 -14,443 -14,112 -27.94%
NP 17,428 39,188 28,937 29,530 18,956 40,060 40,100 -42.71%
-
NP to SH 16,892 37,388 27,632 27,620 16,732 40,060 40,100 -43.89%
-
Tax Rate 33.15% 31.20% 30.01% 26.07% 26.15% 26.50% 26.03% -
Total Cost 193,620 246,290 224,922 213,956 167,072 221,853 221,333 -8.55%
-
Net Worth 382,808 383,917 388,276 360,684 214,068 348,099 341,987 7.82%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 19,125 11,369 - - 10,780 11,514 -
Div Payout % - 51.15% 41.15% - - 26.91% 28.72% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 382,808 383,917 388,276 360,684 214,068 348,099 341,987 7.82%
NOSH 209,059 212,508 213,186 213,524 214,068 215,608 215,900 -2.12%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.26% 13.73% 11.40% 12.13% 10.19% 15.30% 15.34% -
ROE 4.41% 9.74% 7.12% 7.66% 7.82% 11.51% 11.73% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 100.95 134.34 119.08 114.03 86.90 121.48 121.09 -11.45%
EPS 8.08 17.59 12.96 12.92 7.84 18.58 18.57 -42.66%
DPS 0.00 9.00 5.33 0.00 0.00 5.00 5.33 -
NAPS 1.8311 1.8066 1.8213 1.6892 1.00 1.6145 1.584 10.17%
Adjusted Per Share Value based on latest NOSH - 213,282
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 27.57 37.30 33.17 31.81 24.31 34.22 34.16 -13.34%
EPS 2.21 4.88 3.61 3.61 2.19 5.23 5.24 -43.84%
DPS 0.00 2.50 1.49 0.00 0.00 1.41 1.50 -
NAPS 0.5002 0.5016 0.5073 0.4712 0.2797 0.4548 0.4468 7.83%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.60 0.66 0.56 0.60 0.75 0.81 1.05 -
P/RPS 0.59 0.49 0.47 0.53 0.86 0.67 0.87 -22.86%
P/EPS 7.43 3.75 4.32 4.64 9.60 4.36 5.65 20.09%
EY 13.47 26.66 23.15 21.56 10.42 22.94 17.69 -16.65%
DY 0.00 13.64 9.52 0.00 0.00 6.17 5.08 -
P/NAPS 0.33 0.37 0.31 0.36 0.75 0.50 0.66 -37.08%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 -
Price 0.52 0.57 0.62 0.50 0.65 0.63 0.88 -
P/RPS 0.52 0.42 0.52 0.44 0.75 0.52 0.73 -20.28%
P/EPS 6.44 3.24 4.78 3.87 8.32 3.39 4.74 22.73%
EY 15.54 30.87 20.91 25.87 12.02 29.49 21.11 -18.51%
DY 0.00 15.79 8.60 0.00 0.00 7.94 6.06 -
P/NAPS 0.28 0.32 0.34 0.30 0.65 0.39 0.56 -37.08%

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