[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2004 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 101.01%
YoY- -2.72%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 46,507 261,913 196,075 130,904 65,269 320,160 236,488 -66.21%
PBT 6,417 54,503 40,659 28,498 14,872 57,310 43,045 -71.91%
Tax -1,678 -14,443 -10,584 -8,224 -4,786 -18,586 -13,192 -74.73%
NP 4,739 40,060 30,075 20,274 10,086 38,724 29,853 -70.71%
-
NP to SH 4,183 40,060 30,075 20,274 10,086 38,724 29,853 -73.05%
-
Tax Rate 26.15% 26.50% 26.03% 28.86% 32.18% 32.43% 30.65% -
Total Cost 41,768 221,853 166,000 110,630 55,183 281,436 206,635 -65.59%
-
Net Worth 214,068 348,099 341,987 332,909 330,846 306,738 296,291 -19.49%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 10,780 8,636 - - 16,287 4,507 -
Div Payout % - 26.91% 28.72% - - 42.06% 15.10% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 214,068 348,099 341,987 332,909 330,846 306,738 296,291 -19.49%
NOSH 214,068 215,608 215,900 216,371 216,437 203,596 150,241 26.64%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 10.19% 15.30% 15.34% 15.49% 15.45% 12.10% 12.62% -
ROE 1.95% 11.51% 8.79% 6.09% 3.05% 12.62% 10.08% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 21.73 121.48 90.82 60.50 30.16 157.25 157.41 -73.32%
EPS 1.96 18.58 13.93 9.37 4.66 19.02 19.87 -78.68%
DPS 0.00 5.00 4.00 0.00 0.00 8.00 3.00 -
NAPS 1.00 1.6145 1.584 1.5386 1.5286 1.5066 1.9721 -36.43%
Adjusted Per Share Value based on latest NOSH - 216,305
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 6.08 34.22 25.62 17.10 8.53 41.83 30.90 -66.20%
EPS 0.55 5.23 3.93 2.65 1.32 5.06 3.90 -72.93%
DPS 0.00 1.41 1.13 0.00 0.00 2.13 0.59 -
NAPS 0.2797 0.4548 0.4468 0.435 0.4323 0.4008 0.3871 -19.49%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.75 0.81 1.05 0.88 1.22 1.50 1.45 -
P/RPS 3.45 0.67 1.16 1.45 4.05 0.95 0.92 141.56%
P/EPS 38.38 4.36 7.54 9.39 26.18 7.89 7.30 202.66%
EY 2.61 22.94 13.27 10.65 3.82 12.68 13.70 -66.92%
DY 0.00 6.17 3.81 0.00 0.00 5.33 2.07 -
P/NAPS 0.75 0.50 0.66 0.57 0.80 1.00 0.74 0.89%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 29/06/05 31/03/05 23/12/04 27/09/04 13/08/04 24/03/04 -
Price 0.65 0.63 0.88 1.01 0.88 1.16 1.65 -
P/RPS 2.99 0.52 0.97 1.67 2.92 0.74 1.05 101.03%
P/EPS 33.26 3.39 6.32 10.78 18.88 6.10 8.30 152.50%
EY 3.01 29.49 15.83 9.28 5.30 16.40 12.04 -60.34%
DY 0.00 7.94 4.55 0.00 0.00 6.90 1.82 -
P/NAPS 0.65 0.39 0.56 0.66 0.58 0.77 0.84 -15.72%

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