[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -65.05%
YoY- 81.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 320,160 236,488 165,696 87,271 212,663 146,022 101,311 115.49%
PBT 57,310 43,045 30,213 14,930 43,125 33,180 19,928 102.35%
Tax -18,586 -13,192 -9,373 -4,600 -13,572 -9,956 -6,113 110.01%
NP 38,724 29,853 20,840 10,330 29,553 23,224 13,815 98.92%
-
NP to SH 38,724 29,853 20,840 10,330 29,553 23,224 13,815 98.92%
-
Tax Rate 32.43% 30.65% 31.02% 30.81% 31.47% 30.01% 30.68% -
Total Cost 281,436 206,635 144,856 76,941 183,110 122,798 87,496 118.05%
-
Net Worth 306,738 296,291 277,971 272,762 262,616 259,394 249,989 14.62%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 16,287 4,507 - - 12,001 4,500 - -
Div Payout % 42.06% 15.10% - - 40.61% 19.38% - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 306,738 296,291 277,971 272,762 262,616 259,394 249,989 14.62%
NOSH 203,596 150,241 150,035 149,927 150,015 150,025 149,999 22.61%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 12.10% 12.62% 12.58% 11.84% 13.90% 15.90% 13.64% -
ROE 12.62% 10.08% 7.50% 3.79% 11.25% 8.95% 5.53% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 157.25 157.41 110.44 58.21 141.76 97.33 67.54 75.75%
EPS 19.02 19.87 13.89 6.89 19.70 15.48 9.21 62.24%
DPS 8.00 3.00 0.00 0.00 8.00 3.00 0.00 -
NAPS 1.5066 1.9721 1.8527 1.8193 1.7506 1.729 1.6666 -6.51%
Adjusted Per Share Value based on latest NOSH - 149,927
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 41.83 30.90 21.65 11.40 27.79 19.08 13.24 115.46%
EPS 5.06 3.90 2.72 1.35 3.86 3.03 1.80 99.30%
DPS 2.13 0.59 0.00 0.00 1.57 0.59 0.00 -
NAPS 0.4008 0.3871 0.3632 0.3564 0.3431 0.3389 0.3266 14.63%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.50 1.45 1.35 1.00 0.75 0.72 0.74 -
P/RPS 0.95 0.92 1.22 1.72 0.53 0.74 1.10 -9.31%
P/EPS 7.89 7.30 9.72 14.51 3.81 4.65 8.03 -1.16%
EY 12.68 13.70 10.29 6.89 26.27 21.50 12.45 1.22%
DY 5.33 2.07 0.00 0.00 10.67 4.17 0.00 -
P/NAPS 1.00 0.74 0.73 0.55 0.43 0.42 0.44 72.94%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 13/08/04 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 -
Price 1.16 1.65 1.27 1.11 0.84 0.62 0.63 -
P/RPS 0.74 1.05 1.15 1.91 0.59 0.64 0.93 -14.14%
P/EPS 6.10 8.30 9.14 16.11 4.26 4.01 6.84 -7.35%
EY 16.40 12.04 10.94 6.21 23.45 24.97 14.62 7.96%
DY 6.90 1.82 0.00 0.00 9.52 4.84 0.00 -
P/NAPS 0.77 0.84 0.69 0.61 0.48 0.36 0.38 60.19%

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