[GLOMAC] QoQ Annualized Quarter Result on 31-Oct-2021 [#2]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 283.45%
YoY- 11.52%
View:
Show?
Annualized Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 261,976 259,489 247,872 208,460 115,360 366,309 334,500 -15.07%
PBT 31,420 57,513 43,277 46,562 15,080 57,678 48,982 -25.68%
Tax -10,956 -16,567 -14,185 -17,144 -5,936 -25,832 -15,674 -21.28%
NP 20,464 40,946 29,092 29,418 9,144 31,846 33,308 -27.79%
-
NP to SH 20,716 36,488 28,500 26,504 6,912 28,307 31,384 -24.24%
-
Tax Rate 34.87% 28.81% 32.78% 36.82% 39.36% 44.79% 32.00% -
Total Cost 241,512 218,543 218,780 179,042 106,216 334,463 301,192 -13.72%
-
Net Worth 1,152,042 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 2.45%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 11,520 - - - 7,662 - -
Div Payout % - 31.57% - - - 27.07% - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 1,152,042 1,144,418 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 2.45%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.81% 15.78% 11.74% 14.11% 7.93% 8.69% 9.96% -
ROE 1.80% 3.19% 2.52% 2.35% 0.62% 2.55% 2.82% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 34.11 33.78 32.27 27.14 15.02 47.80 43.66 -15.21%
EPS 2.68 4.75 3.71 3.46 0.92 3.69 4.08 -24.49%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.50 1.49 1.47 1.47 1.45 1.45 1.45 2.29%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 34.22 33.89 32.37 27.23 15.07 47.84 43.69 -15.06%
EPS 2.71 4.77 3.72 3.46 0.90 3.70 4.10 -24.17%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.5047 1.4947 1.4747 1.4747 1.4544 1.4513 1.4511 2.45%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.30 0.355 0.33 0.385 0.33 0.345 0.30 -
P/RPS 0.88 1.05 1.02 1.42 2.20 0.72 0.69 17.65%
P/EPS 11.12 7.47 8.89 11.16 36.67 9.34 7.32 32.24%
EY 8.99 13.38 11.24 8.96 2.73 10.71 13.65 -24.35%
DY 0.00 4.23 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.20 0.24 0.22 0.26 0.23 0.24 0.21 -3.20%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 21/09/22 29/06/22 29/03/22 29/11/21 22/09/21 28/07/21 25/03/21 -
Price 0.28 0.305 0.325 0.325 0.335 0.35 0.36 -
P/RPS 0.82 0.90 1.01 1.20 2.23 0.73 0.82 0.00%
P/EPS 10.38 6.42 8.76 9.42 37.22 9.47 8.79 11.75%
EY 9.63 15.58 11.42 10.62 2.69 10.55 11.38 -10.56%
DY 0.00 4.92 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.19 0.20 0.22 0.22 0.23 0.24 0.25 -16.76%

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