[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2017 [#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- -16.59%
YoY- -96.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized 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 230,424 404,715 416,736 414,836 389,944 584,081 563,864 -45.02%
PBT 9,188 55,183 30,456 28,842 27,580 169,744 204,346 -87.42%
Tax -4,328 -21,974 -20,204 -20,240 -18,688 -60,535 -59,202 -82.59%
NP 4,860 33,209 10,252 8,602 8,892 109,209 145,144 -89.67%
-
NP to SH 4,032 30,915 10,420 7,020 8,416 108,183 145,544 -90.90%
-
Tax Rate 47.10% 39.82% 66.34% 70.18% 67.76% 35.66% 28.97% -
Total Cost 225,564 371,506 406,484 406,234 381,052 474,872 418,720 -33.86%
-
Net Worth 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 0.21%
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 14,401 -
Div Payout % - - - - - 10.02% 9.90% -
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 0.21%
NOSH 800,089 800,089 800,089 727,821 727,821 727,821 727,821 6.53%
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% 8.21% 2.46% 2.07% 2.28% 18.70% 25.74% -
ROE 0.37% 2.83% 0.97% 0.65% 0.78% 11.09% 13.39% -
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 29.15 51.15 52.63 57.44 53.96 80.82 78.30 -48.34%
EPS 0.52 3.90 1.31 0.98 1.16 13.65 20.21 -91.34%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 2.00 -
NAPS 1.38 1.38 1.35 1.49 1.50 1.35 1.51 -5.84%
Adjusted Per Share Value based on latest NOSH - 727,821
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 30.11 52.88 54.45 54.20 50.95 76.31 73.67 -45.01%
EPS 0.53 4.04 1.36 0.92 1.10 14.13 19.02 -90.86%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 1.88 -
NAPS 1.4252 1.4267 1.3966 1.406 1.4163 1.2747 1.4206 0.21%
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 0.455 0.49 0.53 0.655 0.655 0.705 0.70 -
P/RPS 1.56 0.96 1.01 1.14 1.21 0.87 0.89 45.52%
P/EPS 89.20 12.54 40.27 67.39 56.24 4.71 3.46 777.89%
EY 1.12 7.97 2.48 1.48 1.78 21.23 28.87 -88.60%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.86 -
P/NAPS 0.33 0.36 0.39 0.44 0.44 0.52 0.46 -19.91%
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 0.41 0.475 0.525 0.625 0.65 0.665 0.715 -
P/RPS 1.41 0.93 1.00 1.09 1.20 0.82 0.91 34.00%
P/EPS 80.38 12.16 39.89 64.30 55.81 4.44 3.54 706.45%
EY 1.24 8.23 2.51 1.56 1.79 22.51 28.27 -87.63%
DY 0.00 0.00 0.00 0.00 0.00 2.26 2.80 -
P/NAPS 0.30 0.34 0.39 0.42 0.43 0.49 0.47 -25.92%

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