[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -65.61%
YoY- 162.11%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 324,335 252,294 166,474 82,481 293,255 184,290 124,866 89.06%
PBT 50,193 45,249 31,405 16,446 50,675 31,156 16,406 110.89%
Tax -15,582 -13,695 -9,371 -5,104 -17,315 -14,207 -7,206 67.29%
NP 34,611 31,554 22,034 11,342 33,360 16,949 9,200 142.08%
-
NP to SH 35,145 30,814 21,285 11,069 32,191 15,891 8,384 160.20%
-
Tax Rate 31.04% 30.27% 29.84% 31.03% 34.17% 45.60% 43.92% -
Total Cost 289,724 220,740 144,440 71,139 259,895 167,341 115,666 84.54%
-
Net Worth 477,651 440,538 397,916 408,088 394,963 385,689 379,198 16.65%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 12,930 7,473 - - 18,715 8,319 - -
Div Payout % 36.79% 24.25% - - 58.14% 52.36% - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 477,651 440,538 397,916 408,088 394,963 385,689 379,198 16.65%
NOSH 258,609 249,102 229,611 209,243 207,952 207,997 208,557 15.43%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 10.67% 12.51% 13.24% 13.75% 11.38% 9.20% 7.37% -
ROE 7.36% 6.99% 5.35% 2.71% 8.15% 4.12% 2.21% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 125.42 101.28 72.50 39.42 141.02 88.60 59.87 63.79%
EPS 13.59 12.37 9.27 5.29 15.48 7.64 4.02 125.41%
DPS 5.00 3.00 0.00 0.00 9.00 4.00 0.00 -
NAPS 1.847 1.7685 1.733 1.9503 1.8993 1.8543 1.8182 1.05%
Adjusted Per Share Value based on latest NOSH - 209,243
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 42.38 32.96 21.75 10.78 38.31 24.08 16.31 89.11%
EPS 4.59 4.03 2.78 1.45 4.21 2.08 1.10 159.41%
DPS 1.69 0.98 0.00 0.00 2.45 1.09 0.00 -
NAPS 0.6241 0.5756 0.5199 0.5332 0.516 0.5039 0.4954 16.66%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.56 0.67 0.68 0.92 0.83 0.67 0.53 -
P/RPS 0.45 0.66 0.94 2.33 0.59 0.76 0.89 -36.55%
P/EPS 4.12 5.42 7.34 17.39 5.36 8.77 13.18 -53.97%
EY 24.27 18.46 13.63 5.75 18.65 11.40 7.58 117.39%
DY 8.93 4.48 0.00 0.00 10.84 5.97 0.00 -
P/NAPS 0.30 0.38 0.39 0.47 0.44 0.36 0.29 2.28%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/06/08 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 22/12/06 -
Price 0.48 0.57 0.64 0.68 0.79 0.77 0.61 -
P/RPS 0.38 0.56 0.88 1.73 0.56 0.87 1.02 -48.25%
P/EPS 3.53 4.61 6.90 12.85 5.10 10.08 15.17 -62.20%
EY 28.31 21.70 14.48 7.78 19.59 9.92 6.59 164.49%
DY 10.42 5.26 0.00 0.00 11.39 5.19 0.00 -
P/NAPS 0.26 0.32 0.37 0.35 0.42 0.42 0.34 -16.38%

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