[GLOMAC] YoY Quarter Result on 31-Oct-2017 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -33.17%
YoY- -92.3%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 104,613 61,512 55,764 109,932 83,985 146,054 86,294 3.25%
PBT 14,319 9,166 2,923 7,526 25,711 29,028 21,001 -6.17%
Tax -4,570 -2,903 -2,071 -5,448 -8,659 -9,531 -6,930 -6.69%
NP 9,749 6,263 852 2,078 17,052 19,497 14,071 -5.92%
-
NP to SH 9,107 5,589 1,062 1,406 18,248 17,530 13,173 -5.96%
-
Tax Rate 31.92% 31.67% 70.85% 72.39% 33.68% 32.83% 33.00% -
Total Cost 94,864 55,249 54,912 107,854 66,933 126,557 72,223 4.64%
-
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 3.45%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 902,459 3.45%
NOSH 800,089 800,089 800,089 727,821 721,264 715,510 727,790 1.58%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 9.32% 10.18% 1.53% 1.89% 20.30% 13.35% 16.31% -
ROE 0.82% 0.51% 0.10% 0.13% 1.69% 1.81% 1.46% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 13.62 7.93 7.07 15.22 11.64 20.41 11.86 2.33%
EPS 1.19 0.72 0.13 0.19 2.53 2.45 1.81 -6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.41 1.38 1.49 1.50 1.35 1.24 2.52%
Adjusted Per Share Value based on latest NOSH - 727,821
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 13.67 8.04 7.29 14.36 10.97 19.08 11.27 3.26%
EPS 1.19 0.73 0.14 0.18 2.38 2.29 1.72 -5.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4456 1.4298 1.4223 1.406 1.4135 1.262 1.1791 3.45%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.30 0.36 0.395 0.655 0.77 0.91 1.11 -
P/RPS 2.20 4.54 5.59 4.30 6.61 4.46 9.36 -21.42%
P/EPS 25.31 49.99 293.40 336.46 30.43 37.14 61.33 -13.70%
EY 3.95 2.00 0.34 0.30 3.29 2.69 1.63 15.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.29 0.44 0.51 0.67 0.90 -21.52%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 -
Price 0.305 0.365 0.415 0.625 0.72 0.905 1.05 -
P/RPS 2.24 4.61 5.87 4.11 6.18 4.43 8.86 -20.46%
P/EPS 25.73 50.69 308.26 321.05 28.46 36.94 58.01 -12.66%
EY 3.89 1.97 0.32 0.31 3.51 2.71 1.72 14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.26 0.30 0.42 0.48 0.67 0.85 -20.76%

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