[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2001 [#1]

Announcement Date
25-Sep-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2002
Quarter
31-Jul-2001 [#1]
Profit Trend
QoQ- -5.63%
YoY- 7.67%
View:
Show?
Annualized Quarter Result
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 261,076 349,084 164,196 111,496 104,376 0 -100.00%
PBT 59,488 59,720 32,604 24,464 22,740 0 -100.00%
Tax -19,144 -18,400 -9,892 -7,780 -7,244 0 -100.00%
NP 40,344 41,320 22,712 16,684 15,496 0 -100.00%
-
NP to SH 40,344 41,320 22,712 16,684 15,496 0 -100.00%
-
Tax Rate 32.18% 30.81% 30.34% 31.80% 31.86% - -
Total Cost 220,732 307,764 141,484 94,812 88,880 0 -100.00%
-
Net Worth 330,846 272,762 247,000 229,585 197,466 0 -100.00%
Dividend
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - 15,003 - - -
Div Payout % - - - 89.93% - - -
Equity
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 330,846 272,762 247,000 229,585 197,466 0 -100.00%
NOSH 216,437 149,927 149,815 150,035 134,513 20,003 -2.47%
Ratio Analysis
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 15.45% 11.84% 13.83% 14.96% 14.85% 0.00% -
ROE 12.19% 15.15% 9.20% 7.27% 7.85% 0.00% -
Per Share
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 120.62 232.84 109.60 74.31 77.59 0.00 -100.00%
EPS 18.64 27.56 15.16 11.12 11.52 0.00 -100.00%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.5286 1.8193 1.6487 1.5302 1.468 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 150,035
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 32.63 43.63 20.52 13.94 13.05 0.00 -100.00%
EPS 5.04 5.16 2.84 2.09 1.94 0.00 -100.00%
DPS 0.00 0.00 0.00 1.88 0.00 0.00 -
NAPS 0.4135 0.3409 0.3087 0.2869 0.2468 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 1.22 1.00 0.84 0.47 0.69 0.00 -
P/RPS 1.01 0.43 0.77 0.63 0.89 0.00 -100.00%
P/EPS 6.55 3.63 5.54 4.23 5.99 0.00 -100.00%
EY 15.28 27.56 18.05 23.66 16.70 0.00 -100.00%
DY 0.00 0.00 0.00 21.28 0.00 0.00 -
P/NAPS 0.80 0.55 0.51 0.31 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 27/09/04 29/09/03 23/09/02 25/09/01 18/09/00 - -
Price 0.88 1.11 0.75 0.44 0.71 0.00 -
P/RPS 0.73 0.48 0.68 0.59 0.92 0.00 -100.00%
P/EPS 4.72 4.03 4.95 3.96 6.16 0.00 -100.00%
EY 21.18 24.83 20.21 25.27 16.23 0.00 -100.00%
DY 0.00 0.00 0.00 22.73 0.00 0.00 -
P/NAPS 0.58 0.61 0.45 0.29 0.48 0.00 -100.00%

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