[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -88.7%
YoY- 0.96%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 293,255 184,290 124,866 52,762 285,478 190,395 121,743 79.98%
PBT 50,675 31,156 16,406 6,518 56,956 31,007 19,971 86.35%
Tax -17,315 -14,207 -7,206 -2,161 -17,768 -9,304 -5,206 123.30%
NP 33,360 16,949 9,200 4,357 39,188 21,703 14,765 72.44%
-
NP to SH 32,191 15,891 8,384 4,223 37,388 20,724 13,810 76.07%
-
Tax Rate 34.17% 45.60% 43.92% 33.15% 31.20% 30.01% 26.07% -
Total Cost 259,895 167,341 115,666 48,405 246,290 168,692 106,978 81.01%
-
Net Worth 394,963 385,689 379,198 382,808 383,917 388,276 360,684 6.25%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 18,715 8,319 - - 19,125 8,527 - -
Div Payout % 58.14% 52.36% - - 51.15% 41.15% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 394,963 385,689 379,198 382,808 383,917 388,276 360,684 6.25%
NOSH 207,952 207,997 208,557 209,059 212,508 213,186 213,524 -1.75%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 11.38% 9.20% 7.37% 8.26% 13.73% 11.40% 12.13% -
ROE 8.15% 4.12% 2.21% 1.10% 9.74% 5.34% 3.83% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 141.02 88.60 59.87 25.24 134.34 89.31 57.02 83.18%
EPS 15.48 7.64 4.02 2.02 17.59 9.72 6.46 79.35%
DPS 9.00 4.00 0.00 0.00 9.00 4.00 0.00 -
NAPS 1.8993 1.8543 1.8182 1.8311 1.8066 1.8213 1.6892 8.15%
Adjusted Per Share Value based on latest NOSH - 209,059
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 38.31 24.08 16.31 6.89 37.30 24.88 15.91 79.93%
EPS 4.21 2.08 1.10 0.55 4.88 2.71 1.80 76.47%
DPS 2.45 1.09 0.00 0.00 2.50 1.11 0.00 -
NAPS 0.516 0.5039 0.4954 0.5002 0.5016 0.5073 0.4712 6.25%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.83 0.67 0.53 0.60 0.66 0.56 0.60 -
P/RPS 0.59 0.76 0.89 2.38 0.49 0.63 1.05 -31.97%
P/EPS 5.36 8.77 13.18 29.70 3.75 5.76 9.28 -30.71%
EY 18.65 11.40 7.58 3.37 26.66 17.36 10.78 44.25%
DY 10.84 5.97 0.00 0.00 13.64 7.14 0.00 -
P/NAPS 0.44 0.36 0.29 0.33 0.37 0.31 0.36 14.35%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 -
Price 0.79 0.77 0.61 0.52 0.57 0.62 0.50 -
P/RPS 0.56 0.87 1.02 2.06 0.42 0.69 0.88 -26.07%
P/EPS 5.10 10.08 15.17 25.74 3.24 6.38 7.73 -24.27%
EY 19.59 9.92 6.59 3.88 30.87 15.68 12.94 31.94%
DY 11.39 5.19 0.00 0.00 15.79 6.45 0.00 -
P/NAPS 0.42 0.42 0.34 0.28 0.32 0.34 0.30 25.22%

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