[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2007 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jan-2007 [#3]
Profit Trend
QoQ- 89.54%
YoY- -23.32%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 166,474 82,481 293,255 184,290 124,866 52,762 285,478 -30.13%
PBT 31,405 16,446 50,675 31,156 16,406 6,518 56,956 -32.68%
Tax -9,371 -5,104 -17,315 -14,207 -7,206 -2,161 -17,768 -34.64%
NP 22,034 11,342 33,360 16,949 9,200 4,357 39,188 -31.80%
-
NP to SH 21,285 11,069 32,191 15,891 8,384 4,223 37,388 -31.23%
-
Tax Rate 29.84% 31.03% 34.17% 45.60% 43.92% 33.15% 31.20% -
Total Cost 144,440 71,139 259,895 167,341 115,666 48,405 246,290 -29.86%
-
Net Worth 397,916 408,088 394,963 385,689 379,198 382,808 383,917 2.40%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - - 18,715 8,319 - - 19,125 -
Div Payout % - - 58.14% 52.36% - - 51.15% -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 397,916 408,088 394,963 385,689 379,198 382,808 383,917 2.40%
NOSH 229,611 209,243 207,952 207,997 208,557 209,059 212,508 5.28%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 13.24% 13.75% 11.38% 9.20% 7.37% 8.26% 13.73% -
ROE 5.35% 2.71% 8.15% 4.12% 2.21% 1.10% 9.74% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 72.50 39.42 141.02 88.60 59.87 25.24 134.34 -33.63%
EPS 9.27 5.29 15.48 7.64 4.02 2.02 17.59 -34.67%
DPS 0.00 0.00 9.00 4.00 0.00 0.00 9.00 -
NAPS 1.733 1.9503 1.8993 1.8543 1.8182 1.8311 1.8066 -2.72%
Adjusted Per Share Value based on latest NOSH - 207,375
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 21.75 10.78 38.31 24.08 16.31 6.89 37.30 -30.13%
EPS 2.78 1.45 4.21 2.08 1.10 0.55 4.88 -31.20%
DPS 0.00 0.00 2.45 1.09 0.00 0.00 2.50 -
NAPS 0.5199 0.5332 0.516 0.5039 0.4954 0.5002 0.5016 2.41%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.68 0.92 0.83 0.67 0.53 0.60 0.66 -
P/RPS 0.94 2.33 0.59 0.76 0.89 2.38 0.49 54.20%
P/EPS 7.34 17.39 5.36 8.77 13.18 29.70 3.75 56.28%
EY 13.63 5.75 18.65 11.40 7.58 3.37 26.66 -35.98%
DY 0.00 0.00 10.84 5.97 0.00 0.00 13.64 -
P/NAPS 0.39 0.47 0.44 0.36 0.29 0.33 0.37 3.56%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 -
Price 0.64 0.68 0.79 0.77 0.61 0.52 0.57 -
P/RPS 0.88 1.73 0.56 0.87 1.02 2.06 0.42 63.51%
P/EPS 6.90 12.85 5.10 10.08 15.17 25.74 3.24 65.29%
EY 14.48 7.78 19.59 9.92 6.59 3.88 30.87 -39.54%
DY 0.00 0.00 11.39 5.19 0.00 0.00 15.79 -
P/NAPS 0.37 0.35 0.42 0.42 0.34 0.28 0.32 10.13%

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