[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 101.74%
YoY- 50.85%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 65,269 320,160 236,488 165,696 87,271 212,663 146,022 -41.56%
PBT 14,872 57,310 43,045 30,213 14,930 43,125 33,180 -41.46%
Tax -4,786 -18,586 -13,192 -9,373 -4,600 -13,572 -9,956 -38.66%
NP 10,086 38,724 29,853 20,840 10,330 29,553 23,224 -42.68%
-
NP to SH 10,086 38,724 29,853 20,840 10,330 29,553 23,224 -42.68%
-
Tax Rate 32.18% 32.43% 30.65% 31.02% 30.81% 31.47% 30.01% -
Total Cost 55,183 281,436 206,635 144,856 76,941 183,110 122,798 -41.35%
-
Net Worth 330,846 306,738 296,291 277,971 272,762 262,616 259,394 17.62%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - 16,287 4,507 - - 12,001 4,500 -
Div Payout % - 42.06% 15.10% - - 40.61% 19.38% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 330,846 306,738 296,291 277,971 272,762 262,616 259,394 17.62%
NOSH 216,437 203,596 150,241 150,035 149,927 150,015 150,025 27.70%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 15.45% 12.10% 12.62% 12.58% 11.84% 13.90% 15.90% -
ROE 3.05% 12.62% 10.08% 7.50% 3.79% 11.25% 8.95% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 30.16 157.25 157.41 110.44 58.21 141.76 97.33 -54.24%
EPS 4.66 19.02 19.87 13.89 6.89 19.70 15.48 -55.11%
DPS 0.00 8.00 3.00 0.00 0.00 8.00 3.00 -
NAPS 1.5286 1.5066 1.9721 1.8527 1.8193 1.7506 1.729 -7.89%
Adjusted Per Share Value based on latest NOSH - 149,928
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 8.53 41.83 30.90 21.65 11.40 27.79 19.08 -41.56%
EPS 1.32 5.06 3.90 2.72 1.35 3.86 3.03 -42.56%
DPS 0.00 2.13 0.59 0.00 0.00 1.57 0.59 -
NAPS 0.4323 0.4008 0.3871 0.3632 0.3564 0.3431 0.3389 17.63%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.22 1.50 1.45 1.35 1.00 0.75 0.72 -
P/RPS 4.05 0.95 0.92 1.22 1.72 0.53 0.74 210.88%
P/EPS 26.18 7.89 7.30 9.72 14.51 3.81 4.65 216.81%
EY 3.82 12.68 13.70 10.29 6.89 26.27 21.50 -68.42%
DY 0.00 5.33 2.07 0.00 0.00 10.67 4.17 -
P/NAPS 0.80 1.00 0.74 0.73 0.55 0.43 0.42 53.72%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 27/09/04 13/08/04 24/03/04 19/12/03 29/09/03 30/06/03 28/03/03 -
Price 0.88 1.16 1.65 1.27 1.11 0.84 0.62 -
P/RPS 2.92 0.74 1.05 1.15 1.91 0.59 0.64 175.34%
P/EPS 18.88 6.10 8.30 9.14 16.11 4.26 4.01 181.17%
EY 5.30 16.40 12.04 10.94 6.21 23.45 24.97 -64.45%
DY 0.00 6.90 1.82 0.00 0.00 9.52 4.84 -
P/NAPS 0.58 0.77 0.84 0.69 0.61 0.48 0.36 37.47%

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