[GLOMAC] QoQ Quarter Result on 31-Jul-2006 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -74.66%
YoY- 0.96%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 108,965 59,424 72,104 52,762 95,083 68,652 75,236 28.09%
PBT 19,519 14,750 9,888 6,518 25,949 11,036 13,554 27.60%
Tax -3,108 -7,001 -5,045 -2,161 -8,464 -4,099 -3,528 -8.12%
NP 16,411 7,749 4,843 4,357 17,485 6,937 10,026 39.01%
-
NP to SH 16,300 7,507 4,161 4,223 16,664 6,914 9,627 42.19%
-
Tax Rate 15.92% 47.46% 51.02% 33.15% 32.62% 37.14% 26.03% -
Total Cost 92,554 51,675 67,261 48,405 77,598 61,715 65,210 26.37%
-
Net Worth 393,875 384,536 378,276 382,808 395,307 387,053 360,276 6.14%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 10,368 8,295 - - 10,516 8,500 - -
Div Payout % 63.61% 110.50% - - 63.11% 122.95% - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 393,875 384,536 378,276 382,808 395,307 387,053 360,276 6.14%
NOSH 207,379 207,375 208,050 209,059 210,337 212,514 213,282 -1.85%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 15.06% 13.04% 6.72% 8.26% 18.39% 10.10% 13.33% -
ROE 4.14% 1.95% 1.10% 1.10% 4.22% 1.79% 2.67% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 52.54 28.66 34.66 25.24 45.21 32.30 35.28 30.50%
EPS 7.86 3.62 2.00 2.02 7.92 3.26 4.51 44.96%
DPS 5.00 4.00 0.00 0.00 5.00 4.00 0.00 -
NAPS 1.8993 1.8543 1.8182 1.8311 1.8794 1.8213 1.6892 8.15%
Adjusted Per Share Value based on latest NOSH - 209,059
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 14.24 7.76 9.42 6.89 12.42 8.97 9.83 28.11%
EPS 2.13 0.98 0.54 0.55 2.18 0.90 1.26 42.04%
DPS 1.35 1.08 0.00 0.00 1.37 1.11 0.00 -
NAPS 0.5146 0.5024 0.4942 0.5002 0.5165 0.5057 0.4707 6.14%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.83 0.67 0.53 0.60 0.66 0.56 0.60 -
P/RPS 1.58 2.34 1.53 2.38 1.46 1.73 1.70 -4.77%
P/EPS 10.56 18.51 26.50 29.70 8.33 17.21 13.29 -14.24%
EY 9.47 5.40 3.77 3.37 12.00 5.81 7.52 16.66%
DY 6.02 5.97 0.00 0.00 7.58 7.14 0.00 -
P/NAPS 0.44 0.36 0.29 0.33 0.35 0.31 0.36 14.35%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 28/12/05 -
Price 0.79 0.77 0.61 0.52 0.57 0.62 0.50 -
P/RPS 1.50 2.69 1.76 2.06 1.26 1.92 1.42 3.73%
P/EPS 10.05 21.27 30.50 25.74 7.19 19.06 11.08 -6.31%
EY 9.95 4.70 3.28 3.88 13.90 5.25 9.03 6.70%
DY 6.33 5.19 0.00 0.00 8.77 6.45 0.00 -
P/NAPS 0.42 0.42 0.34 0.28 0.30 0.34 0.30 25.22%

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