[GLOMAC] YoY Cumulative 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- 92.29%
YoY- 153.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 267,207 134,620 170,552 166,474 124,866 121,743 130,904 12.62%
PBT 61,508 32,825 25,700 31,405 16,406 19,971 28,498 13.67%
Tax -15,322 -8,530 -8,578 -9,371 -7,206 -5,206 -8,224 10.92%
NP 46,186 24,295 17,122 22,034 9,200 14,765 20,274 14.70%
-
NP to SH 31,437 17,643 15,525 21,285 8,384 13,810 20,274 7.58%
-
Tax Rate 24.91% 25.99% 33.38% 29.84% 43.92% 26.07% 28.86% -
Total Cost 221,021 110,325 153,430 144,440 115,666 106,978 110,630 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 5.48% 3.42% 3.02% 5.35% 2.21% 3.83% 6.09% -
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 91.37 47.69 60.20 72.50 59.87 57.02 60.50 7.10%
EPS 10.75 6.25 5.48 9.27 4.02 6.46 9.37 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 33.40 16.83 21.32 20.81 15.61 15.22 16.36 12.62%
EPS 3.93 2.21 1.94 2.66 1.05 1.73 2.53 7.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7164 0.6457 0.6427 0.4973 0.4739 0.4508 0.4161 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 0.88 1.30 0.38 0.94 0.89 1.05 1.45 -7.98%
P/EPS 7.44 9.92 4.20 7.34 13.18 9.28 9.39 -3.80%
EY 13.44 10.08 23.83 13.63 7.58 10.78 10.65 3.95%
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 0.93 1.26 0.42 0.88 1.02 0.88 1.67 -9.29%
P/EPS 7.91 9.60 4.56 6.90 15.17 7.73 10.78 -5.02%
EY 12.65 10.42 21.92 14.48 6.59 12.94 9.28 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