[GLOMAC] QoQ Quarter Result on 31-Jan-2006 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- -28.18%
YoY- -29.46%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 72,104 52,762 95,083 68,652 75,236 46,507 65,838 6.23%
PBT 9,888 6,518 25,949 11,036 13,554 6,417 13,844 -20.04%
Tax -5,045 -2,161 -8,464 -4,099 -3,528 -1,678 -3,859 19.50%
NP 4,843 4,357 17,485 6,937 10,026 4,739 9,985 -38.18%
-
NP to SH 4,161 4,223 16,664 6,914 9,627 4,183 9,985 -44.11%
-
Tax Rate 51.02% 33.15% 32.62% 37.14% 26.03% 26.15% 27.87% -
Total Cost 67,261 48,405 77,598 61,715 65,210 41,768 55,853 13.15%
-
Net Worth 378,276 382,808 395,307 387,053 360,276 214,068 346,683 5.96%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 10,516 8,500 - - 10,736 -
Div Payout % - - 63.11% 122.95% - - 107.53% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 378,276 382,808 395,307 387,053 360,276 214,068 346,683 5.96%
NOSH 208,050 209,059 210,337 212,514 213,282 214,068 214,731 -2.07%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 6.72% 8.26% 18.39% 10.10% 13.33% 10.19% 15.17% -
ROE 1.10% 1.10% 4.22% 1.79% 2.67% 1.95% 2.88% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 34.66 25.24 45.21 32.30 35.28 21.73 30.66 8.49%
EPS 2.00 2.02 7.92 3.26 4.51 1.96 4.65 -42.93%
DPS 0.00 0.00 5.00 4.00 0.00 0.00 5.00 -
NAPS 1.8182 1.8311 1.8794 1.8213 1.6892 1.00 1.6145 8.22%
Adjusted Per Share Value based on latest NOSH - 212,514
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 9.01 6.59 11.88 8.58 9.40 5.81 8.23 6.20%
EPS 0.52 0.53 2.08 0.86 1.20 0.52 1.25 -44.18%
DPS 0.00 0.00 1.31 1.06 0.00 0.00 1.34 -
NAPS 0.4728 0.4785 0.4941 0.4838 0.4503 0.2676 0.4333 5.97%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.53 0.60 0.66 0.56 0.60 0.75 0.81 -
P/RPS 1.53 2.38 1.46 1.73 1.70 3.45 2.64 -30.41%
P/EPS 26.50 29.70 8.33 17.21 13.29 38.38 17.42 32.17%
EY 3.77 3.37 12.00 5.81 7.52 2.61 5.74 -24.38%
DY 0.00 0.00 7.58 7.14 0.00 0.00 6.17 -
P/NAPS 0.29 0.33 0.35 0.31 0.36 0.75 0.50 -30.38%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 28/09/05 29/06/05 -
Price 0.61 0.52 0.57 0.62 0.50 0.65 0.63 -
P/RPS 1.76 2.06 1.26 1.92 1.42 2.99 2.05 -9.64%
P/EPS 30.50 25.74 7.19 19.06 11.08 33.26 13.55 71.50%
EY 3.28 3.88 13.90 5.25 9.03 3.01 7.38 -41.67%
DY 0.00 0.00 8.77 6.45 0.00 0.00 7.94 -
P/NAPS 0.34 0.28 0.30 0.34 0.30 0.65 0.39 -8.71%

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