[GLOMAC] QoQ Quarter Result on 31-Jul-2017 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- 318.03%
YoY- -97.54%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 92,163 105,134 109,932 97,486 161,183 87,493 83,985 6.40%
PBT 32,341 8,422 7,526 6,895 16,484 9,740 25,711 16.57%
Tax -6,821 -5,032 -5,448 -4,672 -16,133 -4,410 -8,659 -14.74%
NP 25,520 3,390 2,078 2,223 351 5,330 17,052 30.93%
-
NP to SH 23,100 4,307 1,406 2,104 -965 5,372 18,248 17.07%
-
Tax Rate 21.09% 59.75% 72.39% 67.76% 97.87% 45.28% 33.68% -
Total Cost 66,643 101,744 107,854 95,263 160,832 82,163 66,933 -0.28%
-
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 1,081,897 0.62%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - 10,840 10,801 - -
Div Payout % - - - - 0.00% 201.07% - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 1,081,897 0.62%
NOSH 800,089 800,089 727,821 727,821 727,821 727,821 721,264 7.17%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 27.69% 3.22% 1.89% 2.28% 0.22% 6.09% 20.30% -
ROE 2.12% 0.40% 0.13% 0.19% -0.10% 0.49% 1.69% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 11.65 13.28 15.22 13.49 22.30 12.15 11.64 0.05%
EPS 2.92 0.54 0.19 0.29 -0.12 0.75 2.53 10.05%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.38 1.35 1.49 1.50 1.35 1.51 1.50 -5.42%
Adjusted Per Share Value based on latest NOSH - 727,821
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 12.04 13.74 14.36 12.74 21.06 11.43 10.97 6.41%
EPS 3.02 0.56 0.18 0.27 -0.13 0.70 2.38 17.25%
DPS 0.00 0.00 0.00 0.00 1.42 1.41 0.00 -
NAPS 1.4267 1.3966 1.406 1.4163 1.2747 1.4206 1.4135 0.62%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.49 0.53 0.655 0.655 0.705 0.70 0.77 -
P/RPS 4.21 3.99 4.30 4.86 3.16 5.76 6.61 -26.03%
P/EPS 16.78 97.43 336.46 224.98 -527.96 93.83 30.43 -32.82%
EY 5.96 1.03 0.30 0.44 -0.19 1.07 3.29 48.76%
DY 0.00 0.00 0.00 0.00 2.13 2.14 0.00 -
P/NAPS 0.36 0.39 0.44 0.44 0.52 0.46 0.51 -20.77%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 -
Price 0.475 0.525 0.625 0.65 0.665 0.715 0.72 -
P/RPS 4.08 3.95 4.11 4.82 2.98 5.88 6.18 -24.23%
P/EPS 16.27 96.52 321.05 223.26 -498.01 95.84 28.46 -31.18%
EY 6.15 1.04 0.31 0.45 -0.20 1.04 3.51 45.48%
DY 0.00 0.00 0.00 0.00 2.26 2.10 0.00 -
P/NAPS 0.34 0.39 0.42 0.43 0.49 0.47 0.48 -20.58%

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