[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2018 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
06-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 295.59%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 192,402 113,370 57,606 404,715 312,552 207,418 97,486 57.14%
PBT 13,561 5,220 2,297 55,183 22,842 14,421 6,895 56.78%
Tax -9,472 -3,153 -1,082 -21,974 -15,153 -10,120 -4,672 59.98%
NP 4,089 2,067 1,215 33,209 7,689 4,301 2,223 49.95%
-
NP to SH 3,502 2,070 1,008 30,915 7,815 3,510 2,104 40.31%
-
Tax Rate 69.85% 60.40% 47.10% 39.82% 66.34% 70.18% 67.76% -
Total Cost 188,313 111,303 56,391 371,506 304,863 203,117 95,263 57.31%
-
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.16%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.16%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 727,821 6.49%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.13% 1.82% 2.11% 8.21% 2.46% 2.07% 2.28% -
ROE 0.32% 0.19% 0.09% 2.83% 0.73% 0.33% 0.19% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 24.61 14.37 7.29 51.15 39.47 28.72 13.49 49.13%
EPS 0.44 0.26 0.13 3.90 0.98 0.49 0.29 31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.38 1.38 1.35 1.49 1.50 -4.93%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 25.14 14.81 7.53 52.88 40.84 27.10 12.74 57.13%
EPS 0.46 0.27 0.13 4.04 1.02 0.46 0.27 42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4199 1.4223 1.4252 1.4267 1.3966 1.406 1.4163 0.16%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.37 0.395 0.455 0.49 0.53 0.655 0.655 -
P/RPS 1.50 2.75 6.24 0.96 1.34 2.28 4.86 -54.23%
P/EPS 82.60 150.53 356.80 12.54 53.70 134.78 224.98 -48.63%
EY 1.21 0.66 0.28 7.97 1.86 0.74 0.44 95.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.36 0.39 0.44 0.44 -27.72%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 -
Price 0.38 0.415 0.41 0.475 0.525 0.625 0.65 -
P/RPS 1.54 2.89 5.63 0.93 1.33 2.18 4.82 -53.16%
P/EPS 84.84 158.15 321.52 12.16 53.19 128.60 223.26 -47.44%
EY 1.18 0.63 0.31 8.23 1.88 0.78 0.45 89.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.30 0.34 0.39 0.42 0.43 -26.61%

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