[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 98.94%
YoY- -27.06%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 58,986 345,266 251,685 170,552 79,547 324,335 252,294 -62.08%
PBT 16,474 56,240 42,211 25,700 10,504 50,193 45,249 -49.04%
Tax -4,443 -17,430 -12,962 -8,578 -3,392 -15,582 -13,695 -52.81%
NP 12,031 38,810 29,249 17,122 7,112 34,611 31,554 -47.44%
-
NP to SH 8,341 31,977 25,081 15,525 7,804 35,145 30,814 -58.18%
-
Tax Rate 26.97% 30.99% 30.71% 33.38% 32.29% 31.04% 30.27% -
Total Cost 46,955 306,456 222,436 153,430 72,435 289,724 220,740 -64.39%
-
Net Worth 524,450 520,352 521,848 514,194 512,062 477,651 440,538 12.33%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 19,689 7,053 - - 12,930 7,473 -
Div Payout % - 61.57% 28.12% - - 36.79% 24.25% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 524,450 520,352 521,848 514,194 512,062 477,651 440,538 12.33%
NOSH 278,963 281,271 282,125 283,302 285,860 258,609 249,102 7.84%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 20.40% 11.24% 11.62% 10.04% 8.94% 10.67% 12.51% -
ROE 1.59% 6.15% 4.81% 3.02% 1.52% 7.36% 6.99% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 21.14 122.75 89.21 60.20 27.83 125.42 101.28 -64.84%
EPS 2.99 11.40 8.89 5.48 2.73 13.59 12.37 -61.23%
DPS 0.00 7.00 2.50 0.00 0.00 5.00 3.00 -
NAPS 1.88 1.85 1.8497 1.815 1.7913 1.847 1.7685 4.16%
Adjusted Per Share Value based on latest NOSH - 281,788
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 7.71 45.11 32.88 22.28 10.39 42.38 32.96 -62.06%
EPS 1.09 4.18 3.28 2.03 1.02 4.59 4.03 -58.21%
DPS 0.00 2.57 0.92 0.00 0.00 1.69 0.98 -
NAPS 0.6852 0.6799 0.6818 0.6718 0.669 0.6241 0.5756 12.33%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.47 0.34 0.25 0.23 0.38 0.56 0.67 -
P/RPS 2.22 0.28 0.28 0.38 1.37 0.45 0.66 124.66%
P/EPS 15.72 2.99 2.81 4.20 13.92 4.12 5.42 103.50%
EY 6.36 33.44 35.56 23.83 7.18 24.27 18.46 -50.88%
DY 0.00 20.59 10.00 0.00 0.00 8.93 4.48 -
P/NAPS 0.25 0.18 0.14 0.13 0.21 0.30 0.38 -24.37%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 24/06/09 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 -
Price 0.61 0.37 0.25 0.25 0.31 0.48 0.57 -
P/RPS 2.88 0.30 0.28 0.42 1.11 0.38 0.56 198.24%
P/EPS 20.40 3.25 2.81 4.56 11.36 3.53 4.61 169.78%
EY 4.90 30.73 35.56 21.92 8.81 28.31 21.70 -62.95%
DY 0.00 18.92 10.00 0.00 0.00 10.42 5.26 -
P/NAPS 0.32 0.20 0.14 0.14 0.17 0.26 0.32 0.00%

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