[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2018 [#3]

Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 122.65%
YoY- -92.84%
Quarter Report
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 113,370 57,606 404,715 312,552 207,418 97,486 584,081 -66.37%
PBT 5,220 2,297 55,183 22,842 14,421 6,895 169,744 -90.12%
Tax -3,153 -1,082 -21,974 -15,153 -10,120 -4,672 -60,535 -85.97%
NP 2,067 1,215 33,209 7,689 4,301 2,223 109,209 -92.84%
-
NP to SH 2,070 1,008 30,915 7,815 3,510 2,104 108,183 -92.79%
-
Tax Rate 60.40% 47.10% 39.82% 66.34% 70.18% 67.76% 35.66% -
Total Cost 111,303 56,391 371,506 304,863 203,117 95,263 474,872 -61.88%
-
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.55%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - 10,840 -
Div Payout % - - - - - - 10.02% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.55%
NOSH 800,089 800,089 800,089 800,089 727,821 727,821 727,821 6.49%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.82% 2.11% 8.21% 2.46% 2.07% 2.28% 18.70% -
ROE 0.19% 0.09% 2.83% 0.73% 0.33% 0.19% 11.09% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 14.37 7.29 51.15 39.47 28.72 13.49 80.82 -68.28%
EPS 0.26 0.13 3.90 0.98 0.49 0.29 13.65 -92.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.38 1.38 1.38 1.35 1.49 1.50 1.35 1.47%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 14.81 7.52 52.86 40.82 27.09 12.73 76.29 -66.37%
EPS 0.27 0.13 4.04 1.02 0.46 0.27 14.13 -92.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 1.4218 1.4248 1.4263 1.3961 1.4056 1.4158 1.2743 7.55%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.395 0.455 0.49 0.53 0.655 0.655 0.705 -
P/RPS 2.75 6.24 0.96 1.34 2.28 4.86 0.87 114.93%
P/EPS 150.53 356.80 12.54 53.70 134.78 224.98 4.71 900.75%
EY 0.66 0.28 7.97 1.86 0.74 0.44 21.23 -90.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 -
P/NAPS 0.29 0.33 0.36 0.39 0.44 0.44 0.52 -32.17%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 -
Price 0.415 0.41 0.475 0.525 0.625 0.65 0.665 -
P/RPS 2.89 5.63 0.93 1.33 2.18 4.82 0.82 131.06%
P/EPS 158.15 321.52 12.16 53.19 128.60 223.26 4.44 975.55%
EY 0.63 0.31 8.23 1.88 0.78 0.45 22.51 -90.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.26 -
P/NAPS 0.30 0.30 0.34 0.39 0.42 0.43 0.49 -27.83%

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