[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2001 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
21-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Oct-2001 [#2]
Profit Trend
QoQ- 93.65%
YoY- -7.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Revenue 41,049 171,405 108,854 74,034 27,874 110,014 83,241 -37.66%
PBT 8,151 27,619 19,166 11,921 6,116 24,878 18,676 -42.54%
Tax -2,473 -8,543 -5,994 -3,844 -1,945 -7,199 -5,455 -41.07%
NP 5,678 19,076 13,172 8,077 4,171 17,679 13,221 -43.16%
-
NP to SH 5,678 19,076 13,172 8,077 4,171 17,679 13,221 -43.16%
-
Tax Rate 30.34% 30.93% 31.27% 32.25% 31.80% 28.94% 29.21% -
Total Cost 35,371 152,329 95,682 65,957 23,703 92,335 70,020 -36.65%
-
Net Worth 247,000 236,230 235,520 233,587 229,585 219,602 221,238 7.64%
Dividend
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 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
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Net Worth 247,000 236,230 235,520 233,587 229,585 219,602 221,238 7.64%
NOSH 149,815 149,968 150,022 150,130 150,035 146,070 144,808 2.29%
Ratio Analysis
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
NP Margin 13.83% 11.13% 12.10% 10.91% 14.96% 16.07% 15.88% -
ROE 2.30% 8.08% 5.59% 3.46% 1.82% 8.05% 5.98% -
Per Share
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 27.40 114.29 72.56 49.31 18.58 75.32 57.48 -39.06%
EPS 3.79 12.72 8.78 5.38 2.78 12.09 9.13 -44.44%
DPS 0.00 7.50 2.50 2.50 2.50 7.50 0.00 -
NAPS 1.6487 1.5752 1.5699 1.5559 1.5302 1.5034 1.5278 5.22%
Adjusted Per Share Value based on latest NOSH - 150,230
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
RPS 5.36 22.39 14.22 9.67 3.64 14.37 10.88 -37.70%
EPS 0.74 2.49 1.72 1.06 0.54 2.31 1.73 -43.31%
DPS 0.00 1.47 0.49 0.49 0.49 1.43 0.00 -
NAPS 0.3227 0.3086 0.3077 0.3052 0.30 0.2869 0.2891 7.62%
Price Multiplier on Financial Quarter End Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 31/07/02 30/04/02 30/01/02 31/10/01 31/07/01 30/04/01 31/01/01 -
Price 0.84 0.97 1.14 0.54 0.47 0.48 0.61 -
P/RPS 3.07 0.85 1.57 1.10 2.53 0.64 1.06 103.57%
P/EPS 22.16 7.63 12.98 10.04 16.91 3.97 6.68 122.92%
EY 4.51 13.11 7.70 9.96 5.91 25.21 14.97 -55.15%
DY 0.00 7.73 2.19 4.63 5.32 15.63 0.00 -
P/NAPS 0.51 0.62 0.73 0.35 0.31 0.32 0.40 17.63%
Price Multiplier on Announcement Date
31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 31/01/01 CAGR
Date 23/09/02 27/06/02 08/03/02 21/12/01 25/09/01 29/06/01 19/03/01 -
Price 0.75 0.81 0.94 0.85 0.44 0.44 0.53 -
P/RPS 2.74 0.71 1.30 1.72 2.37 0.58 0.92 107.41%
P/EPS 19.79 6.37 10.71 15.80 15.83 3.64 5.81 126.89%
EY 5.05 15.70 9.34 6.33 6.32 27.51 17.23 -55.97%
DY 0.00 9.26 2.66 2.94 5.68 17.05 0.00 -
P/NAPS 0.45 0.51 0.60 0.55 0.29 0.29 0.35 18.29%

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