[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2017 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- 66.83%
YoY- -96.62%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 57,606 404,715 312,552 207,418 97,486 584,081 422,898 -73.62%
PBT 2,297 55,183 22,842 14,421 6,895 169,744 153,260 -93.96%
Tax -1,082 -21,974 -15,153 -10,120 -4,672 -60,535 -44,402 -91.65%
NP 1,215 33,209 7,689 4,301 2,223 109,209 108,858 -95.04%
-
NP to SH 1,008 30,915 7,815 3,510 2,104 108,183 109,158 -95.63%
-
Tax Rate 47.10% 39.82% 66.34% 70.18% 67.76% 35.66% 28.97% -
Total Cost 56,391 371,506 304,863 203,117 95,263 474,872 314,040 -68.27%
-
Net Worth 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 0.21%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div - - - - - 10,840 10,801 -
Div Payout % - - - - - 10.02% 9.90% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 0.21%
NOSH 800,089 800,089 800,089 727,821 727,821 727,821 727,821 6.53%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 2.11% 8.21% 2.46% 2.07% 2.28% 18.70% 25.74% -
ROE 0.09% 2.83% 0.73% 0.33% 0.19% 11.09% 10.04% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.29 51.15 39.47 28.72 13.49 80.82 58.73 -75.21%
EPS 0.13 3.90 0.98 0.49 0.29 13.65 15.16 -95.84%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 1.50 -
NAPS 1.38 1.38 1.35 1.49 1.50 1.35 1.51 -5.84%
Adjusted Per Share Value based on latest NOSH - 727,821
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 7.53 52.88 40.84 27.10 12.74 76.31 55.25 -73.61%
EPS 0.13 4.04 1.02 0.46 0.27 14.13 14.26 -95.67%
DPS 0.00 0.00 0.00 0.00 0.00 1.42 1.41 -
NAPS 1.4252 1.4267 1.3966 1.406 1.4163 1.2747 1.4206 0.21%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.455 0.49 0.53 0.655 0.655 0.705 0.70 -
P/RPS 6.24 0.96 1.34 2.28 4.86 0.87 1.19 202.74%
P/EPS 356.80 12.54 53.70 134.78 224.98 4.71 4.62 1728.01%
EY 0.28 7.97 1.86 0.74 0.44 21.23 21.66 -94.53%
DY 0.00 0.00 0.00 0.00 0.00 2.13 2.14 -
P/NAPS 0.33 0.36 0.39 0.44 0.44 0.52 0.46 -19.91%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 -
Price 0.41 0.475 0.525 0.625 0.65 0.665 0.715 -
P/RPS 5.63 0.93 1.33 2.18 4.82 0.82 1.22 177.95%
P/EPS 321.52 12.16 53.19 128.60 223.26 4.44 4.72 1580.87%
EY 0.31 8.23 1.88 0.78 0.45 22.51 21.20 -94.06%
DY 0.00 0.00 0.00 0.00 0.00 2.26 2.10 -
P/NAPS 0.30 0.34 0.39 0.42 0.43 0.49 0.47 -25.92%

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