[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 283.45%
YoY- 11.52%
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 231,816 287,850 208,460 302,972 226,764 226,740 414,836 -9.23%
PBT 13,738 50,702 46,562 39,146 27,812 10,440 28,842 -11.62%
Tax -4,798 -17,748 -17,144 -13,240 -9,120 -6,306 -20,240 -21.32%
NP 8,940 32,954 29,418 25,906 18,692 4,134 8,602 0.64%
-
NP to SH 9,094 33,984 26,504 23,766 18,096 4,140 7,020 4.40%
-
Tax Rate 34.93% 35.00% 36.82% 33.82% 32.79% 60.40% 70.18% -
Total Cost 222,876 254,896 179,042 277,066 208,072 222,606 406,234 -9.51%
-
Net Worth 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1.79%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1.79%
NOSH 800,089 800,089 800,089 800,089 800,089 800,089 727,821 1.58%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 3.86% 11.45% 14.11% 8.55% 8.24% 1.82% 2.07% -
ROE 0.76% 2.95% 2.35% 2.15% 1.65% 0.38% 0.65% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 30.20 37.49 27.14 39.43 29.22 28.74 57.44 -10.15%
EPS 1.18 4.42 3.46 3.08 2.32 0.52 0.98 3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.50 1.47 1.44 1.41 1.38 1.49 0.76%
Adjusted Per Share Value based on latest NOSH - 800,089
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 30.28 37.60 27.23 39.57 29.62 29.61 54.18 -9.23%
EPS 1.19 4.44 3.46 3.10 2.36 0.54 0.92 4.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5638 1.5042 1.4747 1.4451 1.4294 1.4218 1.4056 1.79%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.355 0.285 0.385 0.30 0.36 0.395 0.655 -
P/RPS 1.18 0.76 1.42 0.76 1.23 1.37 1.14 0.57%
P/EPS 29.96 6.44 11.16 9.70 15.44 75.26 67.39 -12.63%
EY 3.34 15.53 8.96 10.31 6.48 1.33 1.48 14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.19 0.26 0.21 0.26 0.29 0.44 -10.24%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 29/11/23 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 -
Price 0.375 0.305 0.325 0.305 0.365 0.415 0.625 -
P/RPS 1.24 0.81 1.20 0.77 1.25 1.44 1.09 2.17%
P/EPS 31.65 6.89 9.42 9.86 15.66 79.07 64.30 -11.13%
EY 3.16 14.51 10.62 10.14 6.39 1.26 1.56 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.22 0.21 0.26 0.30 0.42 -8.90%

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