[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Annualized Quarter Result
Revenue	505,240	235,944	318,188	329,924	211,048	186,028	261,076	11.62%
YoY %	114.14%	-25.85%	-3.56%	56.33%	13.45%	-28.75%	-	-
Horiz. %	193.52%	90.37%	121.88%	126.37%	80.84%	71.25%	100.00%	-
PBT	117,860	65,896	42,016	65,784	26,072	25,668	59,488	12.06%
YoY %	78.86%	56.84%	-36.13%	152.32%	1.57%	-56.85%	-	-
Horiz. %	198.12%	110.77%	70.63%	110.58%	43.83%	43.15%	100.00%	-
Tax	-29,680	-17,772	-13,568	-20,416	-8,644	-6,712	-19,144	7.57%
YoY %	-67.00%	-30.98%	33.54%	-136.19%	-28.78%	64.94%	-	-
Horiz. %	155.04%	92.83%	70.87%	106.64%	45.15%	35.06%	100.00%	-
NP	88,180	48,124	28,448	45,368	17,428	18,956	40,344	13.91%
YoY %	83.23%	69.16%	-37.30%	160.32%	-8.06%	-53.01%	-	-
Horiz. %	218.57%	119.28%	70.51%	112.45%	43.20%	46.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,228	33,364	31,216	44,276	16,892	16,732	40,344	7.48%
YoY %	86.51%	6.88%	-29.50%	162.11%	0.96%	-58.53%	-	-
Horiz. %	154.24%	82.70%	77.37%	109.75%	41.87%	41.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.18%	26.97%	32.29%	31.03%	33.15%	26.15%	32.18%	-
YoY %	-6.64%	-16.48%	4.06%	-6.40%	26.77%	-18.74%	-	-
Horiz. %	78.25%	83.81%	100.34%	96.43%	103.01%	81.26%	100.00%	-
Total Cost	417,060	187,820	289,740	284,556	193,620	167,072	220,732	11.18%
YoY %	122.05%	-35.18%	1.82%	46.97%	15.89%	-24.31%	-	-
Horiz. %	188.94%	85.09%	131.26%	128.91%	87.72%	75.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,304	524,450	512,062	408,088	382,808	214,068	330,846	9.39%
YoY %	8.17%	2.42%	25.48%	6.60%	78.83%	-35.30%	-	-
Horiz. %	171.47%	158.52%	154.77%	123.35%	115.71%	64.70%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	567,304	524,450	512,062	408,088	382,808	214,068	330,846	9.39%
YoY %	8.17%	2.42%	25.48%	6.60%	78.83%	-35.30%	-	-
Horiz. %	171.47%	158.52%	154.77%	123.35%	115.71%	64.70%	100.00%	-
NOSH	292,424	278,963	285,860	209,243	209,059	214,068	216,437	5.14%
YoY %	4.83%	-2.41%	36.62%	0.09%	-2.34%	-1.09%	-	-
Horiz. %	135.11%	128.89%	132.08%	96.68%	96.59%	98.91%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	17.45%	20.40%	8.94%	13.75%	8.26%	10.19%	15.45%	-
YoY %	-14.46%	128.19%	-34.98%	66.46%	-18.94%	-34.05%	-	-
Horiz. %	112.94%	132.04%	57.86%	89.00%	53.46%	65.95%	100.00%	-
ROE	10.97%	6.36%	6.10%	10.85%	4.41%	7.82%	12.19%	-
YoY %	72.48%	4.26%	-43.78%	146.03%	-43.61%	-35.85%	-	-
Horiz. %	89.99%	52.17%	50.04%	89.01%	36.18%	64.15%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	172.78	84.58	111.31	157.67	100.95	86.90	120.62	6.16%
YoY %	104.28%	-24.01%	-29.40%	56.19%	16.17%	-27.96%	-	-
Horiz. %	143.24%	70.12%	92.28%	130.72%	83.69%	72.04%	100.00%	-
EPS	21.28	11.96	10.92	21.16	8.08	7.84	18.64	2.23%
YoY %	77.93%	9.52%	-48.39%	161.88%	3.06%	-57.94%	-	-
Horiz. %	114.16%	64.16%	58.58%	113.52%	43.35%	42.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.94	1.88	1.7913	1.9503	1.8311	1.00	1.5286	4.05%
YoY %	3.19%	4.95%	-8.15%	6.51%	83.11%	-34.58%	-	-
Horiz. %	126.91%	122.99%	117.19%	127.59%	119.79%	65.42%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 209,243
RPS	63.15	29.49	39.77	41.24	26.38	23.25	32.63	11.62%
YoY %	114.14%	-25.85%	-3.56%	56.33%	13.46%	-28.75%	-	-
Horiz. %	193.53%	90.38%	121.88%	126.39%	80.85%	71.25%	100.00%	-
EPS	7.78	4.17	3.90	5.53	2.11	2.09	5.04	7.50%
YoY %	86.57%	6.92%	-29.48%	162.09%	0.96%	-58.53%	-	-
Horiz. %	154.37%	82.74%	77.38%	109.72%	41.87%	41.47%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7091	0.6555	0.64	0.5101	0.4785	0.2676	0.4135	9.40%
YoY %	8.18%	2.42%	25.47%	6.60%	78.81%	-35.28%	-	-
Horiz. %	171.49%	158.52%	154.78%	123.36%	115.72%	64.72%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	0.69	0.47	0.38	0.92	0.60	0.75	1.22	-
P/RPS	0.40	0.56	0.34	0.58	0.59	0.86	1.01	-14.29%
YoY %	-28.57%	64.71%	-41.38%	-1.69%	-31.40%	-14.85%	-	-
Horiz. %	39.60%	55.45%	33.66%	57.43%	58.42%	85.15%	100.00%	-
P/EPS	3.24	3.93	3.48	4.35	7.43	9.60	6.55	-11.06%
YoY %	-17.56%	12.93%	-20.00%	-41.45%	-22.60%	46.56%	-	-
Horiz. %	49.47%	60.00%	53.13%	66.41%	113.44%	146.56%	100.00%	-
EY	30.84	25.45	28.74	23.00	13.47	10.42	15.28	12.41%
YoY %	21.18%	-11.45%	24.96%	70.75%	29.27%	-31.81%	-	-
Horiz. %	201.83%	166.56%	188.09%	150.52%	88.15%	68.19%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.25	0.21	0.47	0.33	0.75	0.80	-12.45%
YoY %	44.00%	19.05%	-55.32%	42.42%	-56.00%	-6.25%	-	-
Horiz. %	45.00%	31.25%	26.25%	58.75%	41.25%	93.75%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	21/09/10	28/09/09	24/09/08	26/09/07	27/09/06	28/09/05	27/09/04	-
Price	0.73	0.61	0.31	0.68	0.52	0.65	0.88	-
P/RPS	0.42	0.72	0.28	0.43	0.52	0.75	0.73	-8.79%
YoY %	-41.67%	157.14%	-34.88%	-17.31%	-30.67%	2.74%	-	-
Horiz. %	57.53%	98.63%	38.36%	58.90%	71.23%	102.74%	100.00%	-
P/EPS	3.43	5.10	2.84	3.21	6.44	8.32	4.72	-5.17%
YoY %	-32.75%	79.58%	-11.53%	-50.16%	-22.60%	76.27%	-	-
Horiz. %	72.67%	108.05%	60.17%	68.01%	136.44%	176.27%	100.00%	-
EY	29.15	19.61	35.23	31.12	15.54	12.02	21.18	5.46%
YoY %	48.65%	-44.34%	13.21%	100.26%	29.28%	-43.25%	-	-
Horiz. %	137.63%	92.59%	166.34%	146.93%	73.37%	56.75%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.32	0.17	0.35	0.28	0.65	0.58	-6.80%
YoY %	18.75%	88.24%	-51.43%	25.00%	-56.92%	12.07%	-	-
Horiz. %	65.52%	55.17%	29.31%	60.34%	48.28%	112.07%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos