[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2014 [#4]

Announcement Date
18-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
30-Apr-2014 [#4]
Profit Trend
QoQ- 25.96%
YoY- 5.97%
View:
Show?
Cumulative Result
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Revenue 303,785 192,829 106,535 676,661 501,793 318,073 162,271 51.72%
PBT 94,490 52,010 31,009 157,281 118,870 83,415 34,520 95.32%
Tax -32,659 -15,988 -9,058 -44,393 -30,314 -18,406 -9,538 126.66%
NP 61,831 36,022 21,951 112,888 88,556 65,009 24,982 82.67%
-
NP to SH 57,414 34,018 20,845 108,380 86,044 63,334 24,133 77.93%
-
Tax Rate 34.56% 30.74% 29.21% 28.23% 25.50% 22.07% 27.63% -
Total Cost 241,954 156,807 84,584 563,773 413,237 253,064 137,289 45.75%
-
Net Worth 921,817 901,331 907,883 883,351 874,901 851,185 830,690 7.16%
Dividend
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Div 14,516 - - 35,478 16,268 - - -
Div Payout % 25.28% - - 32.74% 18.91% - - -
Equity
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Net Worth 921,817 901,331 907,883 883,351 874,901 851,185 830,690 7.16%
NOSH 725,840 726,880 726,306 724,058 723,058 721,343 716,112 0.90%
Ratio Analysis
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
NP Margin 20.35% 18.68% 20.60% 16.68% 17.65% 20.44% 15.40% -
ROE 6.23% 3.77% 2.30% 12.27% 9.83% 7.44% 2.91% -
Per Share
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 41.85 26.53 14.67 93.45 69.40 44.09 22.66 50.36%
EPS 7.91 4.68 2.87 14.97 11.90 8.78 3.37 76.34%
DPS 2.00 0.00 0.00 4.90 2.25 0.00 0.00 -
NAPS 1.27 1.24 1.25 1.22 1.21 1.18 1.16 6.20%
Adjusted Per Share Value based on latest NOSH - 727,986
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
RPS 39.68 25.19 13.91 88.38 65.54 41.54 21.19 51.75%
EPS 7.50 4.44 2.72 14.16 11.24 8.27 3.15 78.02%
DPS 1.90 0.00 0.00 4.63 2.12 0.00 0.00 -
NAPS 1.204 1.1772 1.1858 1.1538 1.1427 1.1117 1.085 7.16%
Price Multiplier on Financial Quarter End Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 -
Price 0.99 1.11 1.20 1.10 1.10 1.13 1.20 -
P/RPS 2.37 4.18 8.18 1.18 1.59 2.56 5.30 -41.43%
P/EPS 12.52 23.72 41.81 7.35 9.24 12.87 35.61 -50.09%
EY 7.99 4.22 2.39 13.61 10.82 7.77 2.81 100.32%
DY 2.02 0.00 0.00 4.45 2.05 0.00 0.00 -
P/NAPS 0.78 0.90 0.96 0.90 0.91 0.96 1.03 -16.87%
Price Multiplier on Announcement Date
31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 CAGR
Date 18/03/15 03/12/14 24/09/14 18/06/14 19/03/14 03/12/13 23/09/13 -
Price 1.02 1.05 1.17 1.05 1.10 1.10 1.17 -
P/RPS 2.44 3.96 7.98 1.12 1.59 2.49 5.16 -39.22%
P/EPS 12.90 22.44 40.77 7.01 9.24 12.53 34.72 -48.22%
EY 7.75 4.46 2.45 14.26 10.82 7.98 2.88 93.11%
DY 1.96 0.00 0.00 4.67 2.05 0.00 0.00 -
P/NAPS 0.80 0.85 0.94 0.86 0.91 0.93 1.01 -14.35%

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