[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -89.56%
YoY- -58.53%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 285,478 190,395 121,743 46,507 261,913 196,075 130,904 68.40%
PBT 56,956 31,007 19,971 6,417 54,503 40,659 28,498 58.86%
Tax -17,768 -9,304 -5,206 -1,678 -14,443 -10,584 -8,224 67.35%
NP 39,188 21,703 14,765 4,739 40,060 30,075 20,274 55.35%
-
NP to SH 37,388 20,724 13,810 4,183 40,060 30,075 20,274 50.55%
-
Tax Rate 31.20% 30.01% 26.07% 26.15% 26.50% 26.03% 28.86% -
Total Cost 246,290 168,692 106,978 41,768 221,853 166,000 110,630 70.74%
-
Net Worth 383,917 388,276 360,684 214,068 348,099 341,987 332,909 9.99%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 19,125 8,527 - - 10,780 8,636 - -
Div Payout % 51.15% 41.15% - - 26.91% 28.72% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 383,917 388,276 360,684 214,068 348,099 341,987 332,909 9.99%
NOSH 212,508 213,186 213,524 214,068 215,608 215,900 216,371 -1.19%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 13.73% 11.40% 12.13% 10.19% 15.30% 15.34% 15.49% -
ROE 9.74% 5.34% 3.83% 1.95% 11.51% 8.79% 6.09% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 134.34 89.31 57.02 21.73 121.48 90.82 60.50 70.45%
EPS 17.59 9.72 6.46 1.96 18.58 13.93 9.37 52.35%
DPS 9.00 4.00 0.00 0.00 5.00 4.00 0.00 -
NAPS 1.8066 1.8213 1.6892 1.00 1.6145 1.584 1.5386 11.33%
Adjusted Per Share Value based on latest NOSH - 214,068
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 37.30 24.88 15.91 6.08 34.22 25.62 17.10 68.43%
EPS 4.88 2.71 1.80 0.55 5.23 3.93 2.65 50.40%
DPS 2.50 1.11 0.00 0.00 1.41 1.13 0.00 -
NAPS 0.5016 0.5073 0.4712 0.2797 0.4548 0.4468 0.435 9.99%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.66 0.56 0.60 0.75 0.81 1.05 0.88 -
P/RPS 0.49 0.63 1.05 3.45 0.67 1.16 1.45 -51.58%
P/EPS 3.75 5.76 9.28 38.38 4.36 7.54 9.39 -45.86%
EY 26.66 17.36 10.78 2.61 22.94 13.27 10.65 84.67%
DY 13.64 7.14 0.00 0.00 6.17 3.81 0.00 -
P/NAPS 0.37 0.31 0.36 0.75 0.50 0.66 0.57 -25.08%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 23/12/04 -
Price 0.57 0.62 0.50 0.65 0.63 0.88 1.01 -
P/RPS 0.42 0.69 0.88 2.99 0.52 0.97 1.67 -60.25%
P/EPS 3.24 6.38 7.73 33.26 3.39 6.32 10.78 -55.22%
EY 30.87 15.68 12.94 3.01 29.49 15.83 9.28 123.33%
DY 15.79 6.45 0.00 0.00 7.94 4.55 0.00 -
P/NAPS 0.32 0.34 0.30 0.65 0.39 0.56 0.66 -38.36%

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