[GLOMAC] QoQ Quarter Result on 30-Apr-2016 [#4]

Announcement Date
15-Jun-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
30-Apr-2016 [#4]
Profit Trend
QoQ- 15.05%
YoY- -23.5%
Quarter Report
View:
Show?
Quarter Result
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Revenue 87,493 83,985 251,420 189,421 158,131 146,054 122,997 -20.23%
PBT 9,740 25,711 117,809 28,508 34,179 29,028 30,692 -53.31%
Tax -4,410 -8,659 -31,333 -10,019 -10,325 -9,531 -6,872 -25.50%
NP 5,330 17,052 86,476 18,489 23,854 19,497 23,820 -62.97%
-
NP to SH 5,372 18,248 85,538 22,644 19,682 17,530 21,069 -59.62%
-
Tax Rate 45.28% 33.68% 26.60% 35.14% 30.21% 32.83% 22.39% -
Total Cost 82,163 66,933 164,944 170,932 134,277 126,557 99,177 -11.74%
-
Net Worth 1,087,334 1,081,897 1,080,935 995,052 976,916 965,938 960,287 8.59%
Dividend
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Div 10,801 - - 14,421 14,366 - - -
Div Payout % 201.07% - - 63.69% 72.99% - - -
Equity
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Net Worth 1,087,334 1,081,897 1,080,935 995,052 976,916 965,938 960,287 8.59%
NOSH 727,821 721,264 720,623 721,052 718,321 715,510 716,632 1.03%
Ratio Analysis
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
NP Margin 6.09% 20.30% 34.40% 9.76% 15.08% 13.35% 19.37% -
ROE 0.49% 1.69% 7.91% 2.28% 2.01% 1.81% 2.19% -
Per Share
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 12.15 11.64 34.89 26.27 22.01 20.41 17.16 -20.47%
EPS 0.75 2.53 11.87 3.14 2.74 2.45 2.94 -59.61%
DPS 1.50 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 1.51 1.50 1.50 1.38 1.36 1.35 1.34 8.24%
Adjusted Per Share Value based on latest NOSH - 721,052
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
RPS 11.43 10.97 32.84 24.74 20.65 19.08 16.06 -20.20%
EPS 0.70 2.38 11.17 2.96 2.57 2.29 2.75 -59.66%
DPS 1.41 0.00 0.00 1.88 1.88 0.00 0.00 -
NAPS 1.4202 1.4131 1.4118 1.2997 1.276 1.2616 1.2542 8.59%
Price Multiplier on Financial Quarter End Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 -
Price 0.70 0.77 0.78 0.815 0.835 0.91 0.875 -
P/RPS 5.76 6.61 2.24 3.10 3.79 4.46 5.10 8.41%
P/EPS 93.83 30.43 6.57 25.95 30.47 37.14 29.76 114.26%
EY 1.07 3.29 15.22 3.85 3.28 2.69 3.36 -53.20%
DY 2.14 0.00 0.00 2.45 2.40 0.00 0.00 -
P/NAPS 0.46 0.51 0.52 0.59 0.61 0.67 0.65 -20.50%
Price Multiplier on Announcement Date
31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 CAGR
Date 22/02/17 30/11/16 21/09/16 15/06/16 23/03/16 02/12/15 17/09/15 -
Price 0.715 0.72 0.755 0.755 0.83 0.905 0.86 -
P/RPS 5.88 6.18 2.16 2.87 3.77 4.43 5.01 11.21%
P/EPS 95.84 28.46 6.36 24.04 30.29 36.94 29.25 119.81%
EY 1.04 3.51 15.72 4.16 3.30 2.71 3.42 -54.61%
DY 2.10 0.00 0.00 2.65 2.41 0.00 0.00 -
P/NAPS 0.47 0.48 0.50 0.55 0.61 0.67 0.64 -18.52%

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