[GLOMAC] YoY Quarter Result on 31-Jul-2019 [#1]

Announcement Date
17-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- -65.75%
YoY- 243.15%
View:
Show?
Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 65,494 28,840 46,873 51,870 57,606 97,486 251,420 -20.07%
PBT 7,855 3,770 5,254 4,740 2,297 6,895 117,809 -36.30%
Tax -2,739 -1,484 -2,050 -1,657 -1,082 -4,672 -31,333 -33.36%
NP 5,116 2,286 3,204 3,083 1,215 2,223 86,476 -37.56%
-
NP to SH 5,179 1,728 2,776 3,459 1,008 2,104 85,538 -37.32%
-
Tax Rate 34.87% 39.36% 39.02% 34.96% 47.10% 67.76% 26.60% -
Total Cost 60,378 26,554 43,669 48,787 56,391 95,263 164,944 -15.41%
-
Net Worth 1,152,042 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 1.06%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 1,152,042 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 1.06%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 720,623 1.75%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 7.81% 7.93% 6.84% 5.94% 2.11% 2.28% 34.40% -
ROE 0.45% 0.16% 0.25% 0.32% 0.09% 0.19% 7.91% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 8.53 3.76 6.08 6.67 7.29 13.49 34.89 -20.91%
EPS 0.67 0.23 0.36 0.44 0.13 0.29 11.87 -38.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.42 1.41 1.38 1.50 1.50 0.00%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 8.54 3.76 6.11 6.76 7.51 12.71 32.78 -20.07%
EPS 0.68 0.23 0.36 0.45 0.13 0.27 11.15 -37.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5019 1.4517 1.4271 1.429 1.4221 1.4132 1.4092 1.06%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.30 0.33 0.28 0.39 0.455 0.655 0.78 -
P/RPS 3.52 8.79 4.61 5.85 6.24 4.86 2.24 7.82%
P/EPS 44.49 146.66 77.76 87.66 356.80 224.98 6.57 37.52%
EY 2.25 0.68 1.29 1.14 0.28 0.44 15.22 -27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.20 0.28 0.33 0.44 0.52 -14.71%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/22 22/09/21 23/09/20 17/09/19 19/09/18 27/09/17 21/09/16 -
Price 0.28 0.335 0.305 0.365 0.41 0.65 0.755 -
P/RPS 3.28 8.92 5.02 5.47 5.63 4.82 2.16 7.20%
P/EPS 41.52 148.88 84.70 82.04 321.52 223.26 6.36 36.69%
EY 2.41 0.67 1.18 1.22 0.31 0.45 15.72 -26.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.21 0.26 0.30 0.43 0.50 -14.88%

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