[GLOMAC] QoQ Quarter Result on 30-Apr-2020 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
14-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -170.96%
YoY- -185.31%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Revenue 99,389 104,613 46,873 58,389 74,024 61,512 51,870 53.96%
PBT 17,164 14,319 5,254 -5,245 11,309 9,166 4,740 134.89%
Tax -5,136 -4,570 -2,050 -1,751 3,715 -2,903 -1,657 111.85%
NP 12,028 9,749 3,204 -6,996 15,024 6,263 3,083 146.80%
-
NP to SH 11,655 9,107 2,776 -8,615 12,141 5,589 3,459 123.92%
-
Tax Rate 29.92% 31.92% 39.02% - -32.85% 31.67% 34.96% -
Total Cost 87,361 94,864 43,669 65,385 59,000 55,249 48,787 47.20%
-
Net Worth 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 0.89%
Dividend
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Div - - - 7,739 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Net Worth 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1,096,180 0.89%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
NP Margin 12.10% 9.32% 6.84% -11.98% 20.30% 10.18% 5.94% -
ROE 1.05% 0.82% 0.25% -0.78% 1.10% 0.51% 0.32% -
Per Share
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 12.97 13.62 6.08 7.54 9.54 7.93 6.67 55.47%
EPS 1.52 1.19 0.36 -1.11 1.56 0.72 0.44 127.66%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.42 1.42 1.42 1.41 1.41 1.87%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
RPS 12.99 13.67 6.12 7.63 9.67 8.04 6.78 53.95%
EPS 1.52 1.19 0.36 -1.13 1.59 0.73 0.45 124.29%
DPS 0.00 0.00 0.00 1.01 0.00 0.00 0.00 -
NAPS 1.4516 1.4456 1.4303 1.4359 1.4396 1.4298 1.4322 0.89%
Price Multiplier on Financial Quarter End Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 -
Price 0.30 0.30 0.28 0.305 0.35 0.36 0.39 -
P/RPS 2.31 2.20 4.61 4.04 3.67 4.54 5.85 -46.02%
P/EPS 19.72 25.31 77.76 -27.40 22.37 49.99 87.66 -62.84%
EY 5.07 3.95 1.29 -3.65 4.47 2.00 1.14 169.21%
DY 0.00 0.00 0.00 3.28 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.20 0.21 0.25 0.26 0.28 -17.37%
Price Multiplier on Announcement Date
31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 CAGR
Date 25/03/21 25/11/20 23/09/20 14/07/20 25/03/20 25/11/19 17/09/19 -
Price 0.36 0.305 0.305 0.285 0.275 0.365 0.365 -
P/RPS 2.78 2.24 5.02 3.78 2.88 4.61 5.47 -36.18%
P/EPS 23.67 25.73 84.70 -25.60 17.58 50.69 82.04 -56.17%
EY 4.23 3.89 1.18 -3.91 5.69 1.97 1.22 128.21%
DY 0.00 0.00 0.00 3.51 0.00 0.00 0.00 -
P/NAPS 0.25 0.21 0.21 0.20 0.19 0.26 0.26 -2.56%

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