[GLOMAC] QoQ Quarter Result on 31-Oct-2004 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 1.01%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 46,507 65,838 65,171 65,635 65,269 83,672 70,792 -24.44%
PBT 6,417 13,844 12,161 13,626 14,872 14,265 12,832 -37.02%
Tax -1,678 -3,859 -2,360 -3,438 -4,786 -5,394 -3,819 -42.23%
NP 4,739 9,985 9,801 10,188 10,086 8,871 9,013 -34.88%
-
NP to SH 4,183 9,985 9,801 10,188 10,086 8,871 9,013 -40.08%
-
Tax Rate 26.15% 27.87% 19.41% 25.23% 32.18% 37.81% 29.76% -
Total Cost 41,768 55,853 55,370 55,447 55,183 74,801 61,779 -22.98%
-
Net Worth 214,068 346,683 340,455 332,807 330,846 325,183 297,233 -19.66%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - 10,736 8,597 - - 10,791 4,521 -
Div Payout % - 107.53% 87.72% - - 121.65% 50.17% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 214,068 346,683 340,455 332,807 330,846 325,183 297,233 -19.66%
NOSH 214,068 214,731 214,934 216,305 216,437 215,839 150,719 26.38%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 10.19% 15.17% 15.04% 15.52% 15.45% 10.60% 12.73% -
ROE 1.95% 2.88% 2.88% 3.06% 3.05% 2.73% 3.03% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 21.73 30.66 30.32 30.34 30.16 38.77 46.97 -40.21%
EPS 1.96 4.65 4.56 4.71 4.66 4.11 5.98 -52.49%
DPS 0.00 5.00 4.00 0.00 0.00 5.00 3.00 -
NAPS 1.00 1.6145 1.584 1.5386 1.5286 1.5066 1.9721 -36.43%
Adjusted Per Share Value based on latest NOSH - 216,305
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 6.08 8.60 8.51 8.58 8.53 10.93 9.25 -24.42%
EPS 0.55 1.30 1.28 1.33 1.32 1.16 1.18 -39.91%
DPS 0.00 1.40 1.12 0.00 0.00 1.41 0.59 -
NAPS 0.2797 0.453 0.4448 0.4348 0.4323 0.4249 0.3883 -19.66%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.75 0.81 1.05 0.88 1.22 1.50 1.45 -
P/RPS 3.45 2.64 3.46 2.90 4.05 3.87 3.09 7.63%
P/EPS 38.38 17.42 23.03 18.68 26.18 36.50 24.25 35.84%
EY 2.61 5.74 4.34 5.35 3.82 2.74 4.12 -26.25%
DY 0.00 6.17 3.81 0.00 0.00 3.33 2.07 -
P/NAPS 0.75 0.50 0.66 0.57 0.80 1.00 0.74 0.89%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 28/09/05 29/06/05 31/03/05 23/12/04 27/09/04 13/08/04 24/03/04 -
Price 0.65 0.63 0.88 1.01 0.88 1.16 1.65 -
P/RPS 2.99 2.05 2.90 3.33 2.92 2.99 3.51 -10.14%
P/EPS 33.26 13.55 19.30 21.44 18.88 28.22 27.59 13.28%
EY 3.01 7.38 5.18 4.66 5.30 3.54 3.62 -11.58%
DY 0.00 7.94 4.55 0.00 0.00 4.31 1.82 -
P/NAPS 0.65 0.39 0.56 0.66 0.58 0.77 0.84 -15.72%

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