[GLOMAC] QoQ Quarter Result on 31-Oct-2002 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 43.31%
YoY- 108.32%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 87,271 66,641 44,711 60,262 41,049 62,551 34,820 84.82%
PBT 14,930 9,945 13,252 11,777 8,151 8,453 7,245 62.15%
Tax -4,600 -3,616 -3,843 -3,640 -2,473 -2,549 -2,150 66.27%
NP 10,330 6,329 9,409 8,137 5,678 5,904 5,095 60.39%
-
NP to SH 10,330 6,329 9,409 8,137 5,678 5,904 5,095 60.39%
-
Tax Rate 30.81% 36.36% 29.00% 30.91% 30.34% 30.15% 29.68% -
Total Cost 76,941 60,312 35,302 52,125 35,371 56,647 29,725 88.84%
-
Net Worth 272,762 262,548 259,460 250,205 247,000 236,040 235,254 10.39%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 7,498 4,501 - - 7,492 - -
Div Payout % - 118.48% 47.85% - - 126.90% - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 272,762 262,548 259,460 250,205 247,000 236,040 235,254 10.39%
NOSH 149,927 149,976 150,063 150,129 149,815 149,847 149,852 0.03%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 11.84% 9.50% 21.04% 13.50% 13.83% 9.44% 14.63% -
ROE 3.79% 2.41% 3.63% 3.25% 2.30% 2.50% 2.17% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 58.21 44.43 29.79 40.14 27.40 41.74 23.24 84.74%
EPS 6.89 4.22 6.27 5.42 3.79 3.94 3.40 60.34%
DPS 0.00 5.00 3.00 0.00 0.00 5.00 0.00 -
NAPS 1.8193 1.7506 1.729 1.6666 1.6487 1.5752 1.5699 10.35%
Adjusted Per Share Value based on latest NOSH - 150,129
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 11.40 8.71 5.84 7.87 5.36 8.17 4.55 84.78%
EPS 1.35 0.83 1.23 1.06 0.74 0.77 0.67 59.73%
DPS 0.00 0.98 0.59 0.00 0.00 0.98 0.00 -
NAPS 0.3564 0.343 0.339 0.3269 0.3227 0.3084 0.3074 10.39%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 -
Price 1.00 0.75 0.72 0.74 0.84 0.97 1.14 -
P/RPS 1.72 1.69 2.42 1.84 3.07 2.32 4.91 -50.40%
P/EPS 14.51 17.77 11.48 13.65 22.16 24.62 33.53 -42.87%
EY 6.89 5.63 8.71 7.32 4.51 4.06 2.98 75.11%
DY 0.00 6.67 4.17 0.00 0.00 5.15 0.00 -
P/NAPS 0.55 0.43 0.42 0.44 0.51 0.62 0.73 -17.24%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 30/06/03 28/03/03 26/12/02 23/09/02 27/06/02 08/03/02 -
Price 1.11 0.84 0.62 0.63 0.75 0.81 0.94 -
P/RPS 1.91 1.89 2.08 1.57 2.74 1.94 4.05 -39.49%
P/EPS 16.11 19.91 9.89 11.62 19.79 20.56 27.65 -30.30%
EY 6.21 5.02 10.11 8.60 5.05 4.86 3.62 43.44%
DY 0.00 5.95 4.84 0.00 0.00 6.17 0.00 -
P/NAPS 0.61 0.48 0.36 0.38 0.45 0.51 0.60 1.11%

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