[GLOMAC] QoQ Quarter Result on 31-Jan-2015 [#3]

Announcement Date
18-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 77.61%
YoY- 3.03%
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 146,054 122,997 169,469 110,956 86,294 106,535 174,868 -11.28%
PBT 29,028 30,692 48,327 42,481 21,001 31,009 38,411 -16.99%
Tax -9,531 -6,872 -14,607 -16,671 -6,930 -9,058 -14,079 -22.84%
NP 19,497 23,820 33,720 25,810 14,071 21,951 24,332 -13.69%
-
NP to SH 17,530 21,069 29,601 23,397 13,173 20,845 22,336 -14.87%
-
Tax Rate 32.83% 22.39% 30.23% 39.24% 33.00% 29.21% 36.65% -
Total Cost 126,557 99,177 135,749 85,146 72,223 84,584 150,536 -10.89%
-
Net Worth 965,938 960,287 943,393 919,943 902,459 907,883 888,143 5.74%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 16,203 14,487 - - 19,291 -
Div Payout % - - 54.74% 61.92% - - 86.37% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 965,938 960,287 943,393 919,943 902,459 907,883 888,143 5.74%
NOSH 715,510 716,632 720,147 724,365 727,790 726,306 727,986 -1.14%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 13.35% 19.37% 19.90% 23.26% 16.31% 20.60% 13.91% -
ROE 1.81% 2.19% 3.14% 2.54% 1.46% 2.30% 2.51% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 20.41 17.16 23.53 15.32 11.86 14.67 24.02 -10.26%
EPS 2.45 2.94 4.11 3.23 1.81 2.87 3.07 -13.92%
DPS 0.00 0.00 2.25 2.00 0.00 0.00 2.65 -
NAPS 1.35 1.34 1.31 1.27 1.24 1.25 1.22 6.96%
Adjusted Per Share Value based on latest NOSH - 724,365
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 19.08 16.06 22.13 14.49 11.27 13.91 22.84 -11.27%
EPS 2.29 2.75 3.87 3.06 1.72 2.72 2.92 -14.92%
DPS 0.00 0.00 2.12 1.89 0.00 0.00 2.52 -
NAPS 1.2616 1.2542 1.2322 1.2016 1.1787 1.1858 1.16 5.74%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.91 0.875 0.96 0.99 1.11 1.20 1.10 -
P/RPS 4.46 5.10 4.08 6.46 9.36 8.18 4.58 -1.74%
P/EPS 37.14 29.76 23.36 30.65 61.33 41.81 35.85 2.37%
EY 2.69 3.36 4.28 3.26 1.63 2.39 2.79 -2.39%
DY 0.00 0.00 2.34 2.02 0.00 0.00 2.41 -
P/NAPS 0.67 0.65 0.73 0.78 0.90 0.96 0.90 -17.81%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 02/12/15 17/09/15 24/06/15 18/03/15 03/12/14 24/09/14 18/06/14 -
Price 0.905 0.86 0.795 1.02 1.05 1.17 1.05 -
P/RPS 4.43 5.01 3.38 6.66 8.86 7.98 4.37 0.91%
P/EPS 36.94 29.25 19.34 31.58 58.01 40.77 34.22 5.21%
EY 2.71 3.42 5.17 3.17 1.72 2.45 2.92 -4.84%
DY 0.00 0.00 2.83 1.96 0.00 0.00 2.52 -
P/NAPS 0.67 0.64 0.61 0.80 0.85 0.94 0.86 -15.29%

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