[GLOMAC] YoY Cumulative Quarter Result on 31-Jan-2018 [#3]

Announcement Date
14-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- 122.65%
YoY- -92.84%
Quarter Report
View:
Show?
Cumulative Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 250,875 187,406 192,402 312,552 422,898 427,182 303,785 -3.13%
PBT 36,737 25,215 13,561 22,842 153,260 93,899 94,490 -14.55%
Tax -11,756 -845 -9,472 -15,153 -44,402 -26,728 -32,659 -15.64%
NP 24,981 24,370 4,089 7,689 108,858 67,171 61,831 -14.00%
-
NP to SH 23,538 21,189 3,502 7,815 109,158 58,281 57,414 -13.79%
-
Tax Rate 32.00% 3.35% 69.85% 66.34% 28.97% 28.46% 34.56% -
Total Cost 225,894 163,036 188,313 304,863 314,040 360,011 241,954 -1.13%
-
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 974,934 921,817 3.15%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - 10,801 14,337 14,516 -
Div Payout % - - - - 9.90% 24.60% 25.28% -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 1,111,033 1,101,820 1,086,740 1,068,925 1,087,334 974,934 921,817 3.15%
NOSH 800,089 800,089 800,089 800,089 727,821 716,863 725,840 1.63%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 9.96% 13.00% 2.13% 2.46% 25.74% 15.72% 20.35% -
ROE 2.12% 1.92% 0.32% 0.73% 10.04% 5.98% 6.23% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 32.74 24.15 24.61 39.47 58.73 59.59 41.85 -4.00%
EPS 3.06 2.73 0.44 0.98 15.16 8.13 7.91 -14.62%
DPS 0.00 0.00 0.00 0.00 1.50 2.00 2.00 -
NAPS 1.45 1.42 1.39 1.35 1.51 1.36 1.27 2.23%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 32.77 24.48 25.13 40.82 55.24 55.79 39.68 -3.13%
EPS 3.07 2.77 0.46 1.02 14.26 7.61 7.50 -13.82%
DPS 0.00 0.00 0.00 0.00 1.41 1.87 1.90 -
NAPS 1.4511 1.4391 1.4194 1.3961 1.4202 1.2734 1.204 3.15%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.30 0.35 0.37 0.53 0.70 0.835 0.99 -
P/RPS 0.92 1.45 1.50 1.34 1.19 1.40 2.37 -14.57%
P/EPS 9.77 12.82 82.60 53.70 4.62 10.27 12.52 -4.04%
EY 10.24 7.80 1.21 1.86 21.66 9.74 7.99 4.21%
DY 0.00 0.00 0.00 0.00 2.14 2.40 2.02 -
P/NAPS 0.21 0.25 0.27 0.39 0.46 0.61 0.78 -19.62%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 25/03/21 25/03/20 19/03/19 14/03/18 22/02/17 23/03/16 18/03/15 -
Price 0.36 0.275 0.38 0.525 0.715 0.83 1.02 -
P/RPS 1.10 1.14 1.54 1.33 1.22 1.39 2.44 -12.42%
P/EPS 11.72 10.07 84.84 53.19 4.72 10.21 12.90 -1.58%
EY 8.53 9.93 1.18 1.88 21.20 9.80 7.75 1.60%
DY 0.00 0.00 0.00 0.00 2.10 2.41 1.96 -
P/NAPS 0.25 0.19 0.27 0.39 0.47 0.61 0.80 -17.60%

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