[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2007 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 102.57%
YoY- -13.9%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 252,294 166,474 82,481 293,255 184,290 124,866 52,762 183.02%
PBT 45,249 31,405 16,446 50,675 31,156 16,406 6,518 262.62%
Tax -13,695 -9,371 -5,104 -17,315 -14,207 -7,206 -2,161 241.30%
NP 31,554 22,034 11,342 33,360 16,949 9,200 4,357 272.97%
-
NP to SH 30,814 21,285 11,069 32,191 15,891 8,384 4,223 274.83%
-
Tax Rate 30.27% 29.84% 31.03% 34.17% 45.60% 43.92% 33.15% -
Total Cost 220,740 144,440 71,139 259,895 167,341 115,666 48,405 174.23%
-
Net Worth 440,538 397,916 408,088 394,963 385,689 379,198 382,808 9.78%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 7,473 - - 18,715 8,319 - - -
Div Payout % 24.25% - - 58.14% 52.36% - - -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 440,538 397,916 408,088 394,963 385,689 379,198 382,808 9.78%
NOSH 249,102 229,611 209,243 207,952 207,997 208,557 209,059 12.35%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 12.51% 13.24% 13.75% 11.38% 9.20% 7.37% 8.26% -
ROE 6.99% 5.35% 2.71% 8.15% 4.12% 2.21% 1.10% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 101.28 72.50 39.42 141.02 88.60 59.87 25.24 151.87%
EPS 12.37 9.27 5.29 15.48 7.64 4.02 2.02 233.61%
DPS 3.00 0.00 0.00 9.00 4.00 0.00 0.00 -
NAPS 1.7685 1.733 1.9503 1.8993 1.8543 1.8182 1.8311 -2.28%
Adjusted Per Share Value based on latest NOSH - 207,379
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 32.96 21.75 10.78 38.31 24.08 16.31 6.89 183.10%
EPS 4.03 2.78 1.45 4.21 2.08 1.10 0.55 275.88%
DPS 0.98 0.00 0.00 2.45 1.09 0.00 0.00 -
NAPS 0.5756 0.5199 0.5332 0.516 0.5039 0.4954 0.5002 9.78%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.67 0.68 0.92 0.83 0.67 0.53 0.60 -
P/RPS 0.66 0.94 2.33 0.59 0.76 0.89 2.38 -57.37%
P/EPS 5.42 7.34 17.39 5.36 8.77 13.18 29.70 -67.72%
EY 18.46 13.63 5.75 18.65 11.40 7.58 3.37 209.78%
DY 4.48 0.00 0.00 10.84 5.97 0.00 0.00 -
P/NAPS 0.38 0.39 0.47 0.44 0.36 0.29 0.33 9.83%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 -
Price 0.57 0.64 0.68 0.79 0.77 0.61 0.52 -
P/RPS 0.56 0.88 1.73 0.56 0.87 1.02 2.06 -57.93%
P/EPS 4.61 6.90 12.85 5.10 10.08 15.17 25.74 -68.12%
EY 21.70 14.48 7.78 19.59 9.92 6.59 3.88 214.09%
DY 5.26 0.00 0.00 11.39 5.19 0.00 0.00 -
P/NAPS 0.32 0.37 0.35 0.42 0.42 0.34 0.28 9.28%

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