[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2001 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
25-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- -76.41%
YoY- 7.67%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Revenue 171,405 108,854 74,034 27,874 110,014 83,241 49,412 129.67%
PBT 27,619 19,166 11,921 6,116 24,878 18,676 12,084 73.77%
Tax -8,543 -5,994 -3,844 -1,945 -7,199 -5,455 -3,311 88.44%
NP 19,076 13,172 8,077 4,171 17,679 13,221 8,773 68.07%
-
NP to SH 19,076 13,172 8,077 4,171 17,679 13,221 8,773 68.07%
-
Tax Rate 30.93% 31.27% 32.25% 31.80% 28.94% 29.21% 27.40% -
Total Cost 152,329 95,682 65,957 23,703 92,335 70,020 40,639 141.88%
-
Net Worth 236,230 235,520 233,587 229,585 219,602 221,238 213,400 7.03%
Dividend
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Div 11,247 3,750 3,753 3,750 10,955 - - -
Div Payout % 58.96% 28.47% 46.47% 89.93% 61.97% - - -
Equity
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Net Worth 236,230 235,520 233,587 229,585 219,602 221,238 213,400 7.03%
NOSH 149,968 150,022 150,130 150,035 146,070 144,808 142,418 3.51%
Ratio Analysis
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
NP Margin 11.13% 12.10% 10.91% 14.96% 16.07% 15.88% 17.75% -
ROE 8.08% 5.59% 3.46% 1.82% 8.05% 5.98% 4.11% -
Per Share
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 114.29 72.56 49.31 18.58 75.32 57.48 34.69 121.89%
EPS 12.72 8.78 5.38 2.78 12.09 9.13 6.16 62.37%
DPS 7.50 2.50 2.50 2.50 7.50 0.00 0.00 -
NAPS 1.5752 1.5699 1.5559 1.5302 1.5034 1.5278 1.4984 3.39%
Adjusted Per Share Value based on latest NOSH - 150,035
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
RPS 22.39 14.22 9.67 3.64 14.37 10.88 6.46 129.54%
EPS 2.49 1.72 1.06 0.54 2.31 1.73 1.15 67.60%
DPS 1.47 0.49 0.49 0.49 1.43 0.00 0.00 -
NAPS 0.3086 0.3077 0.3052 0.30 0.2869 0.2891 0.2788 7.02%
Price Multiplier on Financial Quarter End Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 -
Price 0.97 1.14 0.54 0.47 0.48 0.61 0.68 -
P/RPS 0.85 1.57 1.10 2.53 0.64 1.06 1.96 -42.79%
P/EPS 7.63 12.98 10.04 16.91 3.97 6.68 11.04 -21.88%
EY 13.11 7.70 9.96 5.91 25.21 14.97 9.06 28.01%
DY 7.73 2.19 4.63 5.32 15.63 0.00 0.00 -
P/NAPS 0.62 0.73 0.35 0.31 0.32 0.40 0.45 23.89%
Price Multiplier on Announcement Date
30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 31/10/00 CAGR
Date 27/06/02 08/03/02 21/12/01 25/09/01 29/06/01 19/03/01 18/12/00 -
Price 0.81 0.94 0.85 0.44 0.44 0.53 0.62 -
P/RPS 0.71 1.30 1.72 2.37 0.58 0.92 1.79 -46.10%
P/EPS 6.37 10.71 15.80 15.83 3.64 5.81 10.06 -26.32%
EY 15.70 9.34 6.33 6.32 27.51 17.23 9.94 35.73%
DY 9.26 2.66 2.94 5.68 17.05 0.00 0.00 -
P/NAPS 0.51 0.60 0.55 0.29 0.29 0.35 0.41 15.70%

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