[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2006 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- 80.41%
YoY- -6.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 184,290 124,866 52,762 285,478 190,395 121,743 46,507 149.78%
PBT 31,156 16,406 6,518 56,956 31,007 19,971 6,417 185.90%
Tax -14,207 -7,206 -2,161 -17,768 -9,304 -5,206 -1,678 313.79%
NP 16,949 9,200 4,357 39,188 21,703 14,765 4,739 133.32%
-
NP to SH 15,891 8,384 4,223 37,388 20,724 13,810 4,183 142.87%
-
Tax Rate 45.60% 43.92% 33.15% 31.20% 30.01% 26.07% 26.15% -
Total Cost 167,341 115,666 48,405 246,290 168,692 106,978 41,768 151.61%
-
Net Worth 385,689 379,198 382,808 383,917 388,276 360,684 214,068 47.90%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div 8,319 - - 19,125 8,527 - - -
Div Payout % 52.36% - - 51.15% 41.15% - - -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 385,689 379,198 382,808 383,917 388,276 360,684 214,068 47.90%
NOSH 207,997 208,557 209,059 212,508 213,186 213,524 214,068 -1.89%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 9.20% 7.37% 8.26% 13.73% 11.40% 12.13% 10.19% -
ROE 4.12% 2.21% 1.10% 9.74% 5.34% 3.83% 1.95% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 88.60 59.87 25.24 134.34 89.31 57.02 21.73 154.56%
EPS 7.64 4.02 2.02 17.59 9.72 6.46 1.96 147.06%
DPS 4.00 0.00 0.00 9.00 4.00 0.00 0.00 -
NAPS 1.8543 1.8182 1.8311 1.8066 1.8213 1.6892 1.00 50.76%
Adjusted Per Share Value based on latest NOSH - 210,337
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 24.08 16.31 6.89 37.30 24.88 15.91 6.08 149.69%
EPS 2.08 1.10 0.55 4.88 2.71 1.80 0.55 142.14%
DPS 1.09 0.00 0.00 2.50 1.11 0.00 0.00 -
NAPS 0.5039 0.4954 0.5002 0.5016 0.5073 0.4712 0.2797 47.90%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.67 0.53 0.60 0.66 0.56 0.60 0.75 -
P/RPS 0.76 0.89 2.38 0.49 0.63 1.05 3.45 -63.42%
P/EPS 8.77 13.18 29.70 3.75 5.76 9.28 38.38 -62.52%
EY 11.40 7.58 3.37 26.66 17.36 10.78 2.61 166.48%
DY 5.97 0.00 0.00 13.64 7.14 0.00 0.00 -
P/NAPS 0.36 0.29 0.33 0.37 0.31 0.36 0.75 -38.61%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 -
Price 0.77 0.61 0.52 0.57 0.62 0.50 0.65 -
P/RPS 0.87 1.02 2.06 0.42 0.69 0.88 2.99 -55.99%
P/EPS 10.08 15.17 25.74 3.24 6.38 7.73 33.26 -54.78%
EY 9.92 6.59 3.88 30.87 15.68 12.94 3.01 120.98%
DY 5.19 0.00 0.00 15.79 6.45 0.00 0.00 -
P/NAPS 0.42 0.34 0.28 0.32 0.34 0.30 0.65 -25.19%

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