[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2003 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- 39.82%
YoY- 81.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 211,048 186,028 261,076 349,084 164,196 111,496 104,376 12.44%
PBT 26,072 25,668 59,488 59,720 32,604 24,464 22,740 2.30%
Tax -8,644 -6,712 -19,144 -18,400 -9,892 -7,780 -7,244 2.98%
NP 17,428 18,956 40,344 41,320 22,712 16,684 15,496 1.97%
-
NP to SH 16,892 16,732 40,344 41,320 22,712 16,684 15,496 1.44%
-
Tax Rate 33.15% 26.15% 32.18% 30.81% 30.34% 31.80% 31.86% -
Total Cost 193,620 167,072 220,732 307,764 141,484 94,812 88,880 13.84%
-
Net Worth 382,808 214,068 330,846 272,762 247,000 229,585 197,466 11.65%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - 15,003 - -
Div Payout % - - - - - 89.93% - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 382,808 214,068 330,846 272,762 247,000 229,585 197,466 11.65%
NOSH 209,059 214,068 216,437 149,927 149,815 150,035 134,513 7.62%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 8.26% 10.19% 15.45% 11.84% 13.83% 14.96% 14.85% -
ROE 4.41% 7.82% 12.19% 15.15% 9.20% 7.27% 7.85% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 100.95 86.90 120.62 232.84 109.60 74.31 77.59 4.48%
EPS 8.08 7.84 18.64 27.56 15.16 11.12 11.52 -5.73%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.8311 1.00 1.5286 1.8193 1.6487 1.5302 1.468 3.75%
Adjusted Per Share Value based on latest NOSH - 149,927
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 27.57 24.31 34.11 45.61 21.45 14.57 13.64 12.43%
EPS 2.21 2.19 5.27 5.40 2.97 2.18 2.02 1.50%
DPS 0.00 0.00 0.00 0.00 0.00 1.96 0.00 -
NAPS 0.5002 0.2797 0.4323 0.3564 0.3227 0.30 0.258 11.66%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.60 0.75 1.22 1.00 0.84 0.47 0.69 -
P/RPS 0.59 0.86 1.01 0.43 0.77 0.63 0.89 -6.61%
P/EPS 7.43 9.60 6.55 3.63 5.54 4.23 5.99 3.65%
EY 13.47 10.42 15.28 27.56 18.05 23.66 16.70 -3.51%
DY 0.00 0.00 0.00 0.00 0.00 21.28 0.00 -
P/NAPS 0.33 0.75 0.80 0.55 0.51 0.31 0.47 -5.72%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 27/09/06 28/09/05 27/09/04 29/09/03 23/09/02 25/09/01 18/09/00 -
Price 0.52 0.65 0.88 1.11 0.75 0.44 0.71 -
P/RPS 0.52 0.75 0.73 0.48 0.68 0.59 0.92 -9.06%
P/EPS 6.44 8.32 4.72 4.03 4.95 3.96 6.16 0.74%
EY 15.54 12.02 21.18 24.83 20.21 25.27 16.23 -0.72%
DY 0.00 0.00 0.00 0.00 0.00 22.73 0.00 -
P/NAPS 0.28 0.65 0.58 0.61 0.45 0.29 0.48 -8.58%

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