[GLOMAC] QoQ Quarter Result on 30-Apr-2021 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
30-Apr-2021 [#4]
Profit Trend
QoQ- -59.08%
YoY- 155.36%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 81,674 75,390 28,840 115,434 99,389 104,613 46,873 44.65%
PBT 9,177 19,511 3,770 20,941 17,164 14,319 5,254 44.88%
Tax -2,067 -7,088 -1,484 -14,076 -5,136 -4,570 -2,050 0.55%
NP 7,110 12,423 2,286 6,865 12,028 9,749 3,204 69.88%
-
NP to SH 8,123 11,524 1,728 4,769 11,655 9,107 2,776 104.18%
-
Tax Rate 22.52% 36.33% 39.36% 67.22% 29.92% 31.92% 39.02% -
Total Cost 74,564 62,967 26,554 108,569 87,361 94,864 43,669 42.71%
-
Net Worth 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 2.07%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - - 7,662 - - - -
Div Payout % - - - 160.68% - - - -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 1,129,057 1,129,057 1,113,550 1,111,130 1,111,033 1,106,405 1,094,693 2.07%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 800,089 0.00%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 8.71% 16.48% 7.93% 5.95% 12.10% 9.32% 6.84% -
ROE 0.72% 1.02% 0.16% 0.43% 1.05% 0.82% 0.25% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 10.63 9.82 3.76 15.06 12.97 13.62 6.08 44.98%
EPS 1.06 1.50 0.23 0.62 1.52 1.19 0.36 105.02%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.45 1.45 1.45 1.44 1.42 2.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 10.67 9.85 3.77 15.08 12.99 13.67 6.12 44.71%
EPS 1.06 1.51 0.23 0.62 1.52 1.19 0.36 105.02%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.4751 1.4751 1.4549 1.4517 1.4516 1.4456 1.4303 2.07%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.33 0.385 0.33 0.345 0.30 0.30 0.28 -
P/RPS 3.10 3.92 8.79 2.29 2.31 2.20 4.61 -23.18%
P/EPS 31.20 25.66 146.66 55.44 19.72 25.31 77.76 -45.50%
EY 3.20 3.90 0.68 1.80 5.07 3.95 1.29 82.94%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.22 0.26 0.23 0.24 0.21 0.21 0.20 6.54%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 29/03/22 29/11/21 22/09/21 28/07/21 25/03/21 25/11/20 23/09/20 -
Price 0.325 0.325 0.335 0.35 0.36 0.305 0.305 -
P/RPS 3.06 3.31 8.92 2.32 2.78 2.24 5.02 -28.04%
P/EPS 30.73 21.66 148.88 56.24 23.67 25.73 84.70 -49.03%
EY 3.25 4.62 0.67 1.78 4.23 3.89 1.18 96.12%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.23 0.24 0.25 0.21 0.21 3.14%

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