[GLOMAC] YoY Quarter Result on 31-Jul-2009 [#1]

Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 20.31%
YoY- 6.88%
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 161,069 127,830 126,310 58,986 79,547 82,481 52,762 20.42%
PBT 33,867 32,353 29,465 16,474 10,504 16,446 6,518 31.57%
Tax -10,071 -8,723 -7,420 -4,443 -3,392 -5,104 -2,161 29.21%
NP 23,796 23,630 22,045 12,031 7,112 11,342 4,357 32.67%
-
NP to SH 20,996 17,871 15,557 8,341 7,804 11,069 4,223 30.61%
-
Tax Rate 29.74% 26.96% 25.18% 26.97% 32.29% 31.03% 33.15% -
Total Cost 137,273 104,200 104,265 46,955 72,435 71,139 48,405 18.95%
-
Net Worth 609,561 624,020 567,304 524,450 512,062 408,088 382,808 8.05%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 609,561 624,020 567,304 524,450 512,062 408,088 382,808 8.05%
NOSH 564,408 292,967 292,424 278,963 285,860 209,243 209,059 17.98%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 14.77% 18.49% 17.45% 20.40% 8.94% 13.75% 8.26% -
ROE 3.44% 2.86% 2.74% 1.59% 1.52% 2.71% 1.10% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 28.54 43.63 43.19 21.14 27.83 39.42 25.24 2.06%
EPS 3.72 6.10 5.32 2.99 2.73 5.29 2.02 10.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 2.13 1.94 1.88 1.7913 1.9503 1.8311 -8.41%
Adjusted Per Share Value based on latest NOSH - 278,963
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 21.04 16.70 16.50 7.70 10.39 10.77 6.89 20.42%
EPS 2.74 2.33 2.03 1.09 1.02 1.45 0.55 30.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7962 0.815 0.741 0.685 0.6688 0.533 0.50 8.05%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.85 0.89 0.69 0.47 0.38 0.92 0.60 -
P/RPS 2.98 2.04 1.60 2.22 1.37 2.33 2.38 3.81%
P/EPS 22.85 14.59 12.97 15.72 13.92 17.39 29.70 -4.27%
EY 4.38 6.85 7.71 6.36 7.18 5.75 3.37 4.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.42 0.36 0.25 0.21 0.47 0.33 15.64%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 26/09/12 21/09/11 21/09/10 28/09/09 24/09/08 26/09/07 27/09/06 -
Price 0.79 0.75 0.73 0.61 0.31 0.68 0.52 -
P/RPS 2.77 1.72 1.69 2.88 1.11 1.73 2.06 5.05%
P/EPS 21.24 12.30 13.72 20.40 11.36 12.85 25.74 -3.14%
EY 4.71 8.13 7.29 4.90 8.81 7.78 3.88 3.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.35 0.38 0.32 0.17 0.35 0.28 17.29%

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