[GLOMAC] QoQ Cumulative Quarter Result on 30-Apr-2019 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
30-Apr-2019 [#4]
Profit Trend
QoQ- 288.38%
YoY- -56.01%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Revenue 187,406 113,382 51,870 273,337 192,402 113,370 57,606 119.08%
PBT 25,215 13,906 4,740 37,651 13,561 5,220 2,297 391.77%
Tax -845 -4,560 -1,657 -23,528 -9,472 -3,153 -1,082 -15.15%
NP 24,370 9,346 3,083 14,123 4,089 2,067 1,215 634.19%
-
NP to SH 21,189 9,048 3,459 13,601 3,502 2,070 1,008 657.45%
-
Tax Rate 3.35% 32.79% 34.96% 62.49% 69.85% 60.40% 47.10% -
Total Cost 163,036 104,036 48,787 259,214 188,313 111,303 56,391 102.55%
-
Net Worth 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 0.66%
Dividend
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Div - - - 6,227 - - - -
Div Payout % - - - 45.79% - - - -
Equity
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Net Worth 1,101,820 1,094,371 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 0.66%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
NP Margin 13.00% 8.24% 5.94% 5.17% 2.13% 1.82% 2.11% -
ROE 1.92% 0.83% 0.32% 1.25% 0.32% 0.19% 0.09% -
Per Share
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 24.15 14.61 6.67 35.11 24.61 14.37 7.29 121.74%
EPS 2.73 1.16 0.44 1.73 0.44 0.26 0.13 656.95%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 1.42 1.41 1.41 1.40 1.39 1.38 1.38 1.91%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
RPS 24.49 14.81 6.78 35.71 25.14 14.81 7.53 119.04%
EPS 2.77 1.18 0.45 1.78 0.46 0.27 0.13 664.31%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 1.4396 1.4298 1.4322 1.4239 1.4199 1.4223 1.4252 0.67%
Price Multiplier on Financial Quarter End Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 -
Price 0.35 0.36 0.39 0.38 0.37 0.395 0.455 -
P/RPS 1.45 2.46 5.85 1.08 1.50 2.75 6.24 -62.10%
P/EPS 12.82 30.88 87.66 21.75 82.60 150.53 356.80 -89.04%
EY 7.80 3.24 1.14 4.60 1.21 0.66 0.28 813.39%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.28 0.27 0.27 0.29 0.33 -16.85%
Price Multiplier on Announcement Date
31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 CAGR
Date 25/03/20 25/11/19 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 -
Price 0.275 0.365 0.365 0.38 0.38 0.415 0.41 -
P/RPS 1.14 2.50 5.47 1.08 1.54 2.89 5.63 -65.41%
P/EPS 10.07 31.31 82.04 21.75 84.84 158.15 321.52 -90.00%
EY 9.93 3.19 1.22 4.60 1.18 0.63 0.31 902.26%
DY 0.00 0.00 0.00 2.11 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.26 0.27 0.27 0.30 0.30 -26.18%

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