[GLOMAC] YoY 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- -7.71%
YoY- 145.52%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 140,897 75,634 91,005 83,993 72,104 75,236 65,635 13.57%
PBT 32,043 16,351 15,196 14,959 9,888 13,554 13,626 15.30%
Tax -7,902 -4,087 -5,186 -4,267 -5,045 -3,528 -3,438 14.87%
NP 24,141 12,264 10,010 10,692 4,843 10,026 10,188 15.45%
-
NP to SH 15,880 9,302 7,721 10,216 4,161 9,627 10,188 7.67%
-
Tax Rate 24.66% 25.00% 34.13% 28.52% 51.02% 26.03% 25.23% -
Total Cost 116,756 63,370 80,995 73,301 67,261 65,210 55,447 13.20%
-
Net Worth 572,147 522,167 511,445 407,933 378,276 360,276 332,807 9.44%
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 572,147 522,167 511,445 407,933 378,276 360,276 332,807 9.44%
NOSH 291,911 285,337 281,788 235,391 208,050 213,282 216,305 5.12%
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 17.13% 16.21% 11.00% 12.73% 6.72% 13.33% 15.52% -
ROE 2.78% 1.78% 1.51% 2.50% 1.10% 2.67% 3.06% -
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 48.27 26.51 32.30 35.68 34.66 35.28 30.34 8.04%
EPS 5.44 3.26 2.74 4.34 2.00 4.51 4.71 2.42%
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 18.41 9.88 11.89 10.97 9.42 9.83 8.58 13.56%
EPS 2.07 1.22 1.01 1.33 0.54 1.26 1.33 7.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7475 0.6822 0.6682 0.533 0.4942 0.4707 0.4348 9.44%
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 1.66 2.34 0.71 1.91 1.53 1.70 2.90 -8.87%
P/EPS 14.71 19.02 8.39 15.67 26.50 13.29 18.68 -3.90%
EY 6.80 5.26 11.91 6.38 3.77 7.52 5.35 4.07%
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 1.76 2.26 0.77 1.79 1.76 1.42 3.33 -10.07%
P/EPS 15.63 18.40 9.12 14.75 30.50 11.08 21.44 -5.12%
EY 6.40 5.43 10.96 6.78 3.28 9.03 4.66 5.42%
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