[GLOMAC] QoQ Quarter Result on 30-Apr-2005 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 1.88%
YoY- 12.56%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 68,652 75,236 46,507 65,838 65,171 65,635 65,269 3.41%
PBT 11,036 13,554 6,417 13,844 12,161 13,626 14,872 -17.99%
Tax -4,099 -3,528 -1,678 -3,859 -2,360 -3,438 -4,786 -9.78%
NP 6,937 10,026 4,739 9,985 9,801 10,188 10,086 -22.02%
-
NP to SH 6,914 9,627 4,183 9,985 9,801 10,188 10,086 -22.20%
-
Tax Rate 37.14% 26.03% 26.15% 27.87% 19.41% 25.23% 32.18% -
Total Cost 61,715 65,210 41,768 55,853 55,370 55,447 55,183 7.72%
-
Net Worth 387,053 360,276 214,068 346,683 340,455 332,807 330,846 10.99%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div 8,500 - - 10,736 8,597 - - -
Div Payout % 122.95% - - 107.53% 87.72% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 387,053 360,276 214,068 346,683 340,455 332,807 330,846 10.99%
NOSH 212,514 213,282 214,068 214,731 214,934 216,305 216,437 -1.20%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 10.10% 13.33% 10.19% 15.17% 15.04% 15.52% 15.45% -
ROE 1.79% 2.67% 1.95% 2.88% 2.88% 3.06% 3.05% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 32.30 35.28 21.73 30.66 30.32 30.34 30.16 4.66%
EPS 3.26 4.51 1.96 4.65 4.56 4.71 4.66 -21.14%
DPS 4.00 0.00 0.00 5.00 4.00 0.00 0.00 -
NAPS 1.8213 1.6892 1.00 1.6145 1.584 1.5386 1.5286 12.35%
Adjusted Per Share Value based on latest NOSH - 214,731
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 8.97 9.83 6.08 8.60 8.51 8.58 8.53 3.40%
EPS 0.90 1.26 0.55 1.30 1.28 1.33 1.32 -22.47%
DPS 1.11 0.00 0.00 1.40 1.12 0.00 0.00 -
NAPS 0.5057 0.4707 0.2797 0.453 0.4448 0.4348 0.4323 10.98%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.56 0.60 0.75 0.81 1.05 0.88 1.22 -
P/RPS 1.73 1.70 3.45 2.64 3.46 2.90 4.05 -43.19%
P/EPS 17.21 13.29 38.38 17.42 23.03 18.68 26.18 -24.33%
EY 5.81 7.52 2.61 5.74 4.34 5.35 3.82 32.15%
DY 7.14 0.00 0.00 6.17 3.81 0.00 0.00 -
P/NAPS 0.31 0.36 0.75 0.50 0.66 0.57 0.80 -46.75%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 23/12/04 27/09/04 -
Price 0.62 0.50 0.65 0.63 0.88 1.01 0.88 -
P/RPS 1.92 1.42 2.99 2.05 2.90 3.33 2.92 -24.32%
P/EPS 19.06 11.08 33.26 13.55 19.30 21.44 18.88 0.63%
EY 5.25 9.03 3.01 7.38 5.18 4.66 5.30 -0.62%
DY 6.45 0.00 0.00 7.94 4.55 0.00 0.00 -
P/NAPS 0.34 0.30 0.65 0.39 0.56 0.66 0.58 -29.88%

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