[GLOMAC] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 48.43%
YoY- -92.84%
Quarter Report
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 334,500 249,874 256,536 416,736 563,864 569,576 405,046 -3.13%
PBT 48,982 33,620 18,081 30,456 204,346 125,198 125,986 -14.55%
Tax -15,674 -1,126 -12,629 -20,204 -59,202 -35,637 -43,545 -15.64%
NP 33,308 32,493 5,452 10,252 145,144 89,561 82,441 -14.00%
-
NP to SH 31,384 28,252 4,669 10,420 145,544 77,708 76,552 -13.79%
-
Tax Rate 32.00% 3.35% 69.85% 66.34% 28.97% 28.46% 34.56% -
Total Cost 301,192 217,381 251,084 406,484 418,720 480,014 322,605 -1.13%
-
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 974,934 921,817 3.15%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 14,401 19,116 19,355 -
Div Payout % - - - - 9.90% 24.60% 25.28% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 974,934 921,817 3.15%
NOSH 800,089 800,089 800,089 800,089 727,821 716,863 725,840 1.63%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 9.96% 13.00% 2.13% 2.46% 25.74% 15.72% 20.35% -
ROE 2.82% 2.56% 0.43% 0.97% 13.39% 7.97% 8.30% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 43.66 32.20 32.81 52.63 78.30 79.45 55.80 -4.00%
EPS 4.08 3.64 0.59 1.31 20.21 10.84 10.55 -14.63%
DPS 0.00 0.00 0.00 0.00 2.00 2.67 2.67 -
NAPS 1.45 1.42 1.39 1.35 1.51 1.36 1.27 2.23%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 43.69 32.64 33.51 54.43 73.65 74.39 52.90 -3.13%
EPS 4.10 3.69 0.61 1.36 19.01 10.15 10.00 -13.79%
DPS 0.00 0.00 0.00 0.00 1.88 2.50 2.53 -
NAPS 1.4511 1.4391 1.4194 1.3961 1.4202 1.2734 1.204 3.15%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.30 0.35 0.37 0.53 0.70 0.835 0.99 -
P/RPS 0.69 1.09 1.13 1.01 0.89 1.05 1.77 -14.51%
P/EPS 7.32 9.61 61.95 40.27 3.46 7.70 9.39 -4.06%
EY 13.65 10.40 1.61 2.48 28.87 12.98 10.65 4.21%
DY 0.00 0.00 0.00 0.00 2.86 3.19 2.69 -
P/NAPS 0.21 0.25 0.27 0.39 0.46 0.61 0.78 -19.62%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 -
Price 0.36 0.275 0.38 0.525 0.715 0.83 1.02 -
P/RPS 0.82 0.85 1.16 1.00 0.91 1.04 1.83 -12.51%
P/EPS 8.79 7.55 63.63 39.89 3.54 7.66 9.67 -1.57%
EY 11.38 13.24 1.57 2.51 28.27 13.06 10.34 1.60%
DY 0.00 0.00 0.00 0.00 2.80 3.21 2.61 -
P/NAPS 0.25 0.19 0.27 0.39 0.47 0.61 0.80 -17.60%

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