[GLOMAC] QoQ Quarter Result on 31-Jan-2005 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
31-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -3.8%
YoY- 8.74%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 75,236 46,507 65,838 65,171 65,635 65,269 83,672 -6.82%
PBT 13,554 6,417 13,844 12,161 13,626 14,872 14,265 -3.34%
Tax -3,528 -1,678 -3,859 -2,360 -3,438 -4,786 -5,394 -24.59%
NP 10,026 4,739 9,985 9,801 10,188 10,086 8,871 8.47%
-
NP to SH 9,627 4,183 9,985 9,801 10,188 10,086 8,871 5.58%
-
Tax Rate 26.03% 26.15% 27.87% 19.41% 25.23% 32.18% 37.81% -
Total Cost 65,210 41,768 55,853 55,370 55,447 55,183 74,801 -8.71%
-
Net Worth 360,276 214,068 346,683 340,455 332,807 330,846 325,183 7.05%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 10,736 8,597 - - 10,791 -
Div Payout % - - 107.53% 87.72% - - 121.65% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 360,276 214,068 346,683 340,455 332,807 330,846 325,183 7.05%
NOSH 213,282 214,068 214,731 214,934 216,305 216,437 215,839 -0.78%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 13.33% 10.19% 15.17% 15.04% 15.52% 15.45% 10.60% -
ROE 2.67% 1.95% 2.88% 2.88% 3.06% 3.05% 2.73% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 35.28 21.73 30.66 30.32 30.34 30.16 38.77 -6.07%
EPS 4.51 1.96 4.65 4.56 4.71 4.66 4.11 6.36%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 5.00 -
NAPS 1.6892 1.00 1.6145 1.584 1.5386 1.5286 1.5066 7.90%
Adjusted Per Share Value based on latest NOSH - 214,934
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 9.40 5.81 8.23 8.15 8.20 8.16 10.46 -6.85%
EPS 1.20 0.52 1.25 1.22 1.27 1.26 1.11 5.31%
DPS 0.00 0.00 1.34 1.07 0.00 0.00 1.35 -
NAPS 0.4503 0.2676 0.4333 0.4255 0.416 0.4135 0.4064 7.05%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.60 0.75 0.81 1.05 0.88 1.22 1.50 -
P/RPS 1.70 3.45 2.64 3.46 2.90 4.05 3.87 -42.12%
P/EPS 13.29 38.38 17.42 23.03 18.68 26.18 36.50 -48.91%
EY 7.52 2.61 5.74 4.34 5.35 3.82 2.74 95.66%
DY 0.00 0.00 6.17 3.81 0.00 0.00 3.33 -
P/NAPS 0.36 0.75 0.50 0.66 0.57 0.80 1.00 -49.29%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 28/09/05 29/06/05 31/03/05 23/12/04 27/09/04 13/08/04 -
Price 0.50 0.65 0.63 0.88 1.01 0.88 1.16 -
P/RPS 1.42 2.99 2.05 2.90 3.33 2.92 2.99 -39.04%
P/EPS 11.08 33.26 13.55 19.30 21.44 18.88 28.22 -46.28%
EY 9.03 3.01 7.38 5.18 4.66 5.30 3.54 86.37%
DY 0.00 0.00 7.94 4.55 0.00 0.00 4.31 -
P/NAPS 0.30 0.65 0.39 0.56 0.66 0.58 0.77 -46.56%

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