[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 230.15%
YoY- -31.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 52,762 285,478 190,395 121,743 46,507 261,913 196,075 -58.41%
PBT 6,518 56,956 31,007 19,971 6,417 54,503 40,659 -70.58%
Tax -2,161 -17,768 -9,304 -5,206 -1,678 -14,443 -10,584 -65.42%
NP 4,357 39,188 21,703 14,765 4,739 40,060 30,075 -72.51%
-
NP to SH 4,223 37,388 20,724 13,810 4,183 40,060 30,075 -73.08%
-
Tax Rate 33.15% 31.20% 30.01% 26.07% 26.15% 26.50% 26.03% -
Total Cost 48,405 246,290 168,692 106,978 41,768 221,853 166,000 -56.12%
-
Net Worth 382,808 383,917 388,276 360,684 214,068 348,099 341,987 7.82%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 19,125 8,527 - - 10,780 8,636 -
Div Payout % - 51.15% 41.15% - - 26.91% 28.72% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 382,808 383,917 388,276 360,684 214,068 348,099 341,987 7.82%
NOSH 209,059 212,508 213,186 213,524 214,068 215,608 215,900 -2.12%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.26% 13.73% 11.40% 12.13% 10.19% 15.30% 15.34% -
ROE 1.10% 9.74% 5.34% 3.83% 1.95% 11.51% 8.79% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 25.24 134.34 89.31 57.02 21.73 121.48 90.82 -57.51%
EPS 2.02 17.59 9.72 6.46 1.96 18.58 13.93 -72.49%
DPS 0.00 9.00 4.00 0.00 0.00 5.00 4.00 -
NAPS 1.8311 1.8066 1.8213 1.6892 1.00 1.6145 1.584 10.17%
Adjusted Per Share Value based on latest NOSH - 213,282
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 6.89 37.30 24.88 15.91 6.08 34.22 25.62 -58.43%
EPS 0.55 4.88 2.71 1.80 0.55 5.23 3.93 -73.14%
DPS 0.00 2.50 1.11 0.00 0.00 1.41 1.13 -
NAPS 0.5002 0.5016 0.5073 0.4712 0.2797 0.4548 0.4468 7.83%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.60 0.66 0.56 0.60 0.75 0.81 1.05 -
P/RPS 2.38 0.49 0.63 1.05 3.45 0.67 1.16 61.67%
P/EPS 29.70 3.75 5.76 9.28 38.38 4.36 7.54 150.04%
EY 3.37 26.66 17.36 10.78 2.61 22.94 13.27 -59.99%
DY 0.00 13.64 7.14 0.00 0.00 6.17 3.81 -
P/NAPS 0.33 0.37 0.31 0.36 0.75 0.50 0.66 -37.08%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 -
Price 0.52 0.57 0.62 0.50 0.65 0.63 0.88 -
P/RPS 2.06 0.42 0.69 0.88 2.99 0.52 0.97 65.44%
P/EPS 25.74 3.24 6.38 7.73 33.26 3.39 6.32 155.68%
EY 3.88 30.87 15.68 12.94 3.01 29.49 15.83 -60.93%
DY 0.00 15.79 6.45 0.00 0.00 7.94 4.55 -
P/NAPS 0.28 0.32 0.34 0.30 0.65 0.39 0.56 -37.08%

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