[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
02-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 102.08%
YoY- 78.18%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 127,830 597,478 443,742 267,207 126,310 316,755 213,384 -29.00%
PBT 32,353 129,492 101,628 61,508 29,465 74,893 50,133 -25.38%
Tax -8,723 -36,761 -28,216 -15,322 -7,420 -17,614 -12,032 -19.34%
NP 23,630 92,731 73,412 46,186 22,045 57,279 38,101 -27.33%
-
NP to SH 17,871 62,981 47,960 31,437 15,557 40,854 28,291 -26.44%
-
Tax Rate 26.96% 28.39% 27.76% 24.91% 25.18% 23.52% 24.00% -
Total Cost 104,200 504,747 370,330 221,021 104,265 259,476 175,283 -29.36%
-
Net Worth 624,020 595,447 587,802 573,176 567,304 550,332 0 -
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 13,932 13,159 - - 24,882 11,477 -
Div Payout % - 22.12% 27.44% - - 60.90% 40.57% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 624,020 595,447 587,802 573,176 567,304 550,332 0 -
NOSH 292,967 293,324 292,439 292,437 292,424 292,729 286,926 1.40%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 18.49% 15.52% 16.54% 17.28% 17.45% 18.08% 17.86% -
ROE 2.86% 10.58% 8.16% 5.48% 2.74% 7.42% 0.00% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 43.63 203.69 151.74 91.37 43.19 108.21 74.37 -29.98%
EPS 6.10 10.74 16.40 10.75 5.32 14.15 9.86 -27.45%
DPS 0.00 4.75 4.50 0.00 0.00 8.50 4.00 -
NAPS 2.13 2.03 2.01 1.96 1.94 1.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 291,911
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 16.70 78.06 57.98 34.91 16.50 41.39 27.88 -29.00%
EPS 2.33 8.23 6.27 4.11 2.03 5.34 3.70 -26.59%
DPS 0.00 1.82 1.72 0.00 0.00 3.25 1.50 -
NAPS 0.8153 0.778 0.768 0.7489 0.7412 0.719 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.89 0.93 0.90 0.80 0.69 0.69 0.68 -
P/RPS 2.04 0.46 0.59 0.88 1.60 0.64 0.91 71.54%
P/EPS 14.59 4.33 5.49 7.44 12.97 4.94 6.90 64.96%
EY 6.85 23.09 18.22 13.44 7.71 20.23 14.50 -39.42%
DY 0.00 5.11 5.00 0.00 0.00 12.32 5.88 -
P/NAPS 0.42 0.46 0.45 0.41 0.36 0.37 0.00 -
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 21/09/11 23/06/11 31/03/11 02/12/10 21/09/10 29/06/10 - -
Price 0.75 0.90 0.89 0.85 0.73 0.63 0.00 -
P/RPS 1.72 0.44 0.59 0.93 1.69 0.58 0.00 -
P/EPS 12.30 4.19 5.43 7.91 13.72 4.51 0.00 -
EY 8.13 23.86 18.43 12.65 7.29 22.15 0.00 -
DY 0.00 5.28 5.06 0.00 0.00 13.49 0.00 -
P/NAPS 0.35 0.44 0.44 0.43 0.38 0.34 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