[GLOMAC] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- -1.47%
YoY- -56.78%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 82,481 108,965 59,424 72,104 52,762 95,083 68,652 13.05%
PBT 16,446 19,519 14,750 9,888 6,518 25,949 11,036 30.56%
Tax -5,104 -3,108 -7,001 -5,045 -2,161 -8,464 -4,099 15.78%
NP 11,342 16,411 7,749 4,843 4,357 17,485 6,937 38.91%
-
NP to SH 11,069 16,300 7,507 4,161 4,223 16,664 6,914 36.97%
-
Tax Rate 31.03% 15.92% 47.46% 51.02% 33.15% 32.62% 37.14% -
Total Cost 71,139 92,554 51,675 67,261 48,405 77,598 61,715 9.96%
-
Net Worth 408,088 393,875 384,536 378,276 382,808 395,307 387,053 3.60%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 10,368 8,295 - - 10,516 8,500 -
Div Payout % - 63.61% 110.50% - - 63.11% 122.95% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 408,088 393,875 384,536 378,276 382,808 395,307 387,053 3.60%
NOSH 209,243 207,379 207,375 208,050 209,059 210,337 212,514 -1.03%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.75% 15.06% 13.04% 6.72% 8.26% 18.39% 10.10% -
ROE 2.71% 4.14% 1.95% 1.10% 1.10% 4.22% 1.79% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 39.42 52.54 28.66 34.66 25.24 45.21 32.30 14.24%
EPS 5.29 7.86 3.62 2.00 2.02 7.92 3.26 38.21%
DPS 0.00 5.00 4.00 0.00 0.00 5.00 4.00 -
NAPS 1.9503 1.8993 1.8543 1.8182 1.8311 1.8794 1.8213 4.68%
Adjusted Per Share Value based on latest NOSH - 208,050
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 10.78 14.24 7.76 9.42 6.89 12.42 8.97 13.07%
EPS 1.45 2.13 0.98 0.54 0.55 2.18 0.90 37.55%
DPS 0.00 1.35 1.08 0.00 0.00 1.37 1.11 -
NAPS 0.5332 0.5146 0.5024 0.4942 0.5002 0.5165 0.5057 3.60%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.92 0.83 0.67 0.53 0.60 0.66 0.56 -
P/RPS 2.33 1.58 2.34 1.53 2.38 1.46 1.73 22.02%
P/EPS 17.39 10.56 18.51 26.50 29.70 8.33 17.21 0.69%
EY 5.75 9.47 5.40 3.77 3.37 12.00 5.81 -0.69%
DY 0.00 6.02 5.97 0.00 0.00 7.58 7.14 -
P/NAPS 0.47 0.44 0.36 0.29 0.33 0.35 0.31 32.07%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 -
Price 0.68 0.79 0.77 0.61 0.52 0.57 0.62 -
P/RPS 1.73 1.50 2.69 1.76 2.06 1.26 1.92 -6.72%
P/EPS 12.85 10.05 21.27 30.50 25.74 7.19 19.06 -23.16%
EY 7.78 9.95 4.70 3.28 3.88 13.90 5.25 30.07%
DY 0.00 6.33 5.19 0.00 0.00 8.77 6.45 -
P/NAPS 0.35 0.42 0.42 0.34 0.28 0.30 0.34 1.95%

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