[GLOMAC] YoY Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -70.23%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Revenue 46,507 65,269 87,271 41,049 27,874 26,094 0 -100.00%
PBT 6,417 14,872 14,930 8,151 6,116 5,685 0 -100.00%
Tax -1,678 -4,786 -4,600 -2,473 -1,945 -1,811 0 -100.00%
NP 4,739 10,086 10,330 5,678 4,171 3,874 0 -100.00%
-
NP to SH 4,183 10,086 10,330 5,678 4,171 3,874 0 -100.00%
-
Tax Rate 26.15% 32.18% 30.81% 30.34% 31.80% 31.86% - -
Total Cost 41,768 55,183 76,941 35,371 23,703 22,220 0 -100.00%
-
Net Worth 214,068 330,846 272,762 247,000 229,585 197,466 0 -100.00%
Dividend
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Div - - - - 3,750 - - -
Div Payout % - - - - 89.93% - - -
Equity
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Net Worth 214,068 330,846 272,762 247,000 229,585 197,466 0 -100.00%
NOSH 214,068 216,437 149,927 149,815 150,035 134,513 20,003 -2.48%
Ratio Analysis
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
NP Margin 10.19% 15.45% 11.84% 13.83% 14.96% 14.85% 0.00% -
ROE 1.95% 3.05% 3.79% 2.30% 1.82% 1.96% 0.00% -
Per Share
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 21.73 30.16 58.21 27.40 18.58 19.40 0.00 -100.00%
EPS 1.96 4.66 6.89 3.79 2.78 2.88 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.00 1.5286 1.8193 1.6487 1.5302 1.468 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 149,815
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
RPS 6.08 8.53 11.40 5.36 3.64 3.41 0.00 -100.00%
EPS 0.55 1.32 1.35 0.74 0.54 0.51 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.2797 0.4323 0.3564 0.3227 0.30 0.258 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 - -
Price 0.75 1.22 1.00 0.84 0.47 0.69 0.00 -
P/RPS 3.45 4.05 1.72 3.07 2.53 3.56 0.00 -100.00%
P/EPS 38.38 26.18 14.51 22.16 16.91 23.96 0.00 -100.00%
EY 2.61 3.82 6.89 4.51 5.91 4.17 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 5.32 0.00 0.00 -
P/NAPS 0.75 0.80 0.55 0.51 0.31 0.47 0.00 -100.00%
Price Multiplier on Announcement Date
31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 31/07/99 CAGR
Date 28/09/05 27/09/04 29/09/03 23/09/02 25/09/01 18/09/00 - -
Price 0.65 0.88 1.11 0.75 0.44 0.71 0.00 -
P/RPS 2.99 2.92 1.91 2.74 2.37 3.66 0.00 -100.00%
P/EPS 33.26 18.88 16.11 19.79 15.83 24.65 0.00 -100.00%
EY 3.01 5.30 6.21 5.05 6.32 4.06 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 5.68 0.00 0.00 -
P/NAPS 0.65 0.58 0.61 0.45 0.29 0.48 0.00 -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
Post a Comment