[GLOMAC] QoQ Annualized Quarter Result on 30-Apr-2018 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
06-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- 196.69%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 256,536 226,740 230,424 404,715 416,736 414,836 389,944 -24.30%
PBT 18,081 10,440 9,188 55,183 30,456 28,842 27,580 -24.47%
Tax -12,629 -6,306 -4,328 -21,974 -20,204 -20,240 -18,688 -22.93%
NP 5,452 4,134 4,860 33,209 10,252 8,602 8,892 -27.76%
-
NP to SH 4,669 4,140 4,032 30,915 10,420 7,020 8,416 -32.41%
-
Tax Rate 69.85% 60.40% 47.10% 39.82% 66.34% 70.18% 67.76% -
Total Cost 251,084 222,606 225,564 371,506 406,484 406,234 381,052 -24.22%
-
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.16%
Dividend
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.16%
NOSH 800,089 800,089 800,089 800,089 800,089 727,821 727,821 6.49%
Ratio Analysis
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.13% 1.82% 2.11% 8.21% 2.46% 2.07% 2.28% -
ROE 0.43% 0.38% 0.37% 2.83% 0.97% 0.65% 0.78% -
Per Share
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 32.81 28.74 29.15 51.15 52.63 57.44 53.96 -28.16%
EPS 0.59 0.52 0.52 3.90 1.31 0.98 1.16 -36.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.38 1.38 1.35 1.49 1.50 -4.93%
Adjusted Per Share Value based on latest NOSH - 800,089
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 32.06 28.34 28.80 50.58 52.09 51.85 48.74 -24.30%
EPS 0.58 0.52 0.50 3.86 1.30 0.88 1.05 -32.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3583 1.3606 1.3634 1.3648 1.336 1.345 1.3549 0.16%
Price Multiplier on Financial Quarter End Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.37 0.395 0.455 0.49 0.53 0.655 0.655 -
P/RPS 1.13 1.37 1.56 0.96 1.01 1.14 1.21 -4.44%
P/EPS 61.95 75.26 89.20 12.54 40.27 67.39 56.24 6.64%
EY 1.61 1.33 1.12 7.97 2.48 1.48 1.78 -6.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.29 0.33 0.36 0.39 0.44 0.44 -27.72%
Price Multiplier on Announcement Date
31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 -
Price 0.38 0.415 0.41 0.475 0.525 0.625 0.65 -
P/RPS 1.16 1.44 1.41 0.93 1.00 1.09 1.20 -2.22%
P/EPS 63.63 79.07 80.38 12.16 39.89 64.30 55.81 9.10%
EY 1.57 1.26 1.24 8.23 2.51 1.56 1.79 -8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.30 0.34 0.39 0.42 0.43 -26.61%

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