[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- -3.85%
YoY- 153.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 534,414 269,240 341,104 332,948 249,732 243,486 261,808 12.62%
PBT 123,016 65,650 51,400 62,810 32,812 39,942 56,996 13.67%
Tax -30,644 -17,060 -17,156 -18,742 -14,412 -10,412 -16,448 10.92%
NP 92,372 48,590 34,244 44,068 18,400 29,530 40,548 14.70%
-
NP to SH 62,874 35,286 31,050 42,570 16,768 27,620 40,548 7.58%
-
Tax Rate 24.91% 25.99% 33.38% 29.84% 43.92% 26.07% 28.86% -
Total Cost 442,042 220,650 306,860 288,880 231,332 213,956 221,260 12.22%
-
Net Worth 573,176 516,587 514,194 397,916 379,198 360,684 332,909 9.47%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 573,176 516,587 514,194 397,916 379,198 360,684 332,909 9.47%
NOSH 292,437 282,288 283,302 229,611 208,557 213,524 216,371 5.14%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 17.28% 18.05% 10.04% 13.24% 7.37% 12.13% 15.49% -
ROE 10.97% 6.83% 6.04% 10.70% 4.42% 7.66% 12.18% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 182.74 95.38 120.40 145.00 119.74 114.03 121.00 7.10%
EPS 21.50 12.50 10.96 18.54 8.04 12.92 18.74 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.83 1.815 1.733 1.8182 1.6892 1.5386 4.11%
Adjusted Per Share Value based on latest NOSH - 235,391
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 69.82 35.18 44.57 43.50 32.63 31.81 34.21 12.61%
EPS 8.21 4.61 4.06 5.56 2.19 3.61 5.30 7.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7489 0.6749 0.6718 0.5199 0.4954 0.4712 0.435 9.47%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.80 0.62 0.23 0.68 0.53 0.60 0.88 -
P/RPS 0.44 0.65 0.19 0.47 0.44 0.53 0.73 -8.08%
P/EPS 3.72 4.96 2.10 3.67 6.59 4.64 4.70 -3.82%
EY 26.87 20.16 47.65 27.26 15.17 21.56 21.30 3.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.13 0.39 0.29 0.36 0.57 -5.34%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 02/12/10 22/12/09 19/12/08 19/12/07 22/12/06 28/12/05 23/12/04 -
Price 0.85 0.60 0.25 0.64 0.61 0.50 1.01 -
P/RPS 0.47 0.63 0.21 0.44 0.51 0.44 0.83 -9.03%
P/EPS 3.95 4.80 2.28 3.45 7.59 3.87 5.39 -5.04%
EY 25.29 20.83 43.84 28.97 13.18 25.87 18.55 5.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.33 0.14 0.37 0.34 0.30 0.66 -6.88%

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