[GLOMAC] YoY Quarter Result on 31-Jul-2007 [#1]

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Quarter Result
Revenue	126,310	58,986	79,547	82,481	52,762	46,507	65,269	11.62%
YoY %	114.14%	-25.85%	-3.56%	56.33%	13.45%	-28.75%	-	-
Horiz. %	193.52%	90.37%	121.88%	126.37%	80.84%	71.25%	100.00%	-
PBT	29,465	16,474	10,504	16,446	6,518	6,417	14,872	12.06%
YoY %	78.86%	56.84%	-36.13%	152.32%	1.57%	-56.85%	-	-
Horiz. %	198.12%	110.77%	70.63%	110.58%	43.83%	43.15%	100.00%	-
Tax	-7,420	-4,443	-3,392	-5,104	-2,161	-1,678	-4,786	7.57%
YoY %	-67.00%	-30.98%	33.54%	-136.19%	-28.78%	64.94%	-	-
Horiz. %	155.04%	92.83%	70.87%	106.64%	45.15%	35.06%	100.00%	-
NP	22,045	12,031	7,112	11,342	4,357	4,739	10,086	13.91%
YoY %	83.23%	69.16%	-37.30%	160.32%	-8.06%	-53.01%	-	-
Horiz. %	218.57%	119.28%	70.51%	112.45%	43.20%	46.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,557	8,341	7,804	11,069	4,223	4,183	10,086	7.48%
YoY %	86.51%	6.88%	-29.50%	162.11%	0.96%	-58.53%	-	-
Horiz. %	154.24%	82.70%	77.37%	109.75%	41.87%	41.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.18%	26.97%	32.29%	31.03%	33.15%	26.15%	32.18%	-
YoY %	-6.64%	-16.48%	4.06%	-6.40%	26.77%	-18.74%	-	-
Horiz. %	78.25%	83.81%	100.34%	96.43%	103.01%	81.26%	100.00%	-
Total Cost	104,265	46,955	72,435	71,139	48,405	41,768	55,183	11.18%
YoY %	122.05%	-35.18%	1.82%	46.97%	15.89%	-24.31%	-	-
Horiz. %	188.94%	85.09%	131.26%	128.91%	87.72%	75.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,304	524,450	512,062	408,088	382,808	214,068	330,846	9.39%
YoY %	8.17%	2.42%	25.48%	6.60%	78.83%	-35.30%	-	-
Horiz. %	171.47%	158.52%	154.77%	123.35%	115.71%	64.70%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	567,304	524,450	512,062	408,088	382,808	214,068	330,846	9.39%
YoY %	8.17%	2.42%	25.48%	6.60%	78.83%	-35.30%	-	-
Horiz. %	171.47%	158.52%	154.77%	123.35%	115.71%	64.70%	100.00%	-
NOSH	292,424	278,963	285,860	209,243	209,059	214,068	216,437	5.14%
YoY %	4.83%	-2.41%	36.62%	0.09%	-2.34%	-1.09%	-	-
Horiz. %	135.11%	128.89%	132.08%	96.68%	96.59%	98.91%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	17.45%	20.40%	8.94%	13.75%	8.26%	10.19%	15.45%	-
YoY %	-14.46%	128.19%	-34.98%	66.46%	-18.94%	-34.05%	-	-
Horiz. %	112.94%	132.04%	57.86%	89.00%	53.46%	65.95%	100.00%	-
ROE	2.74%	1.59%	1.52%	2.71%	1.10%	1.95%	3.05%	-
YoY %	72.33%	4.61%	-43.91%	146.36%	-43.59%	-36.07%	-	-
Horiz. %	89.84%	52.13%	49.84%	88.85%	36.07%	63.93%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	43.19	21.14	27.83	39.42	25.24	21.73	30.16	6.16%
YoY %	104.30%	-24.04%	-29.40%	56.18%	16.15%	-27.95%	-	-
Horiz. %	143.20%	70.09%	92.27%	130.70%	83.69%	72.05%	100.00%	-
EPS	5.32	2.99	2.73	5.29	2.02	1.96	4.66	2.23%
YoY %	77.93%	9.52%	-48.39%	161.88%	3.06%	-57.94%	-	-
Horiz. %	114.16%	64.16%	58.58%	113.52%	43.35%	42.06%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.94	1.88	1.7913	1.9503	1.8311	1.00	1.5286	4.05%
YoY %	3.19%	4.95%	-8.15%	6.51%	83.11%	-34.58%	-	-
Horiz. %	126.91%	122.99%	117.19%	127.59%	119.79%	65.42%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 209,243
RPS	15.79	7.37	9.94	10.31	6.59	5.81	8.16	11.62%
YoY %	114.25%	-25.86%	-3.59%	56.45%	13.43%	-28.80%	-	-
Horiz. %	193.50%	90.32%	121.81%	126.35%	80.76%	71.20%	100.00%	-
EPS	1.94	1.04	0.98	1.38	0.53	0.52	1.26	7.45%
YoY %	86.54%	6.12%	-28.99%	160.38%	1.92%	-58.73%	-	-
Horiz. %	153.97%	82.54%	77.78%	109.52%	42.06%	41.27%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7091	0.6555	0.64	0.5101	0.4785	0.2676	0.4135	9.40%
YoY %	8.18%	2.42%	25.47%	6.60%	78.81%	-35.28%	-	-
Horiz. %	171.49%	158.52%	154.78%	123.36%	115.72%	64.72%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	0.69	0.47	0.38	0.92	0.60	0.75	1.22	-
P/RPS	1.60	2.22	1.37	2.33	2.38	3.45	4.05	-14.33%
YoY %	-27.93%	62.04%	-41.20%	-2.10%	-31.01%	-14.81%	-	-
Horiz. %	39.51%	54.81%	33.83%	57.53%	58.77%	85.19%	100.00%	-
P/EPS	12.97	15.72	13.92	17.39	29.70	38.38	26.18	-11.04%
YoY %	-17.49%	12.93%	-19.95%	-41.45%	-22.62%	46.60%	-	-
Horiz. %	49.54%	60.05%	53.17%	66.42%	113.45%	146.60%	100.00%	-
EY	7.71	6.36	7.18	5.75	3.37	2.61	3.82	12.41%
YoY %	21.23%	-11.42%	24.87%	70.62%	29.12%	-31.68%	-	-
Horiz. %	201.83%	166.49%	187.96%	150.52%	88.22%	68.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.25	0.21	0.47	0.33	0.75	0.80	-12.45%
YoY %	44.00%	19.05%	-55.32%	42.42%	-56.00%	-6.25%	-	-
Horiz. %	45.00%	31.25%	26.25%	58.75%	41.25%	93.75%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	21/09/10	28/09/09	24/09/08	26/09/07	27/09/06	28/09/05	27/09/04	-
Price	0.73	0.61	0.31	0.68	0.52	0.65	0.88	-
P/RPS	1.69	2.88	1.11	1.73	2.06	2.99	2.92	-8.70%
YoY %	-41.32%	159.46%	-35.84%	-16.02%	-31.10%	2.40%	-	-
Horiz. %	57.88%	98.63%	38.01%	59.25%	70.55%	102.40%	100.00%	-
P/EPS	13.72	20.40	11.36	12.85	25.74	33.26	18.88	-5.17%
YoY %	-32.75%	79.58%	-11.60%	-50.08%	-22.61%	76.17%	-	-
Horiz. %	72.67%	108.05%	60.17%	68.06%	136.33%	176.17%	100.00%	-
EY	7.29	4.90	8.81	7.78	3.88	3.01	5.30	5.45%
YoY %	48.78%	-44.38%	13.24%	100.52%	28.90%	-43.21%	-	-
Horiz. %	137.55%	92.45%	166.23%	146.79%	73.21%	56.79%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.38	0.32	0.17	0.35	0.28	0.65	0.58	-6.80%
YoY %	18.75%	88.24%	-51.43%	25.00%	-56.92%	12.07%	-	-
Horiz. %	65.52%	55.17%	29.31%	60.34%	48.28%	112.07%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos