[GLOMAC] QoQ Cumulative Quarter Result on 31-Jan-2003 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
29-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jan-2003 [#3]
Profit Trend
QoQ- 68.11%
YoY- 76.31%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 165,696 87,271 212,663 146,022 101,311 41,049 171,405 -2.22%
PBT 30,213 14,930 43,125 33,180 19,928 8,151 27,619 6.14%
Tax -9,373 -4,600 -13,572 -9,956 -6,113 -2,473 -8,543 6.35%
NP 20,840 10,330 29,553 23,224 13,815 5,678 19,076 6.05%
-
NP to SH 20,840 10,330 29,553 23,224 13,815 5,678 19,076 6.05%
-
Tax Rate 31.02% 30.81% 31.47% 30.01% 30.68% 30.34% 30.93% -
Total Cost 144,856 76,941 183,110 122,798 87,496 35,371 152,329 -3.28%
-
Net Worth 277,971 272,762 262,616 259,394 249,989 247,000 236,230 11.42%
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - - 12,001 4,500 - - 11,247 -
Div Payout % - - 40.61% 19.38% - - 58.96% -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 277,971 272,762 262,616 259,394 249,989 247,000 236,230 11.42%
NOSH 150,035 149,927 150,015 150,025 149,999 149,815 149,968 0.02%
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 12.58% 11.84% 13.90% 15.90% 13.64% 13.83% 11.13% -
ROE 7.50% 3.79% 11.25% 8.95% 5.53% 2.30% 8.08% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 110.44 58.21 141.76 97.33 67.54 27.40 114.29 -2.25%
EPS 13.89 6.89 19.70 15.48 9.21 3.79 12.72 6.02%
DPS 0.00 0.00 8.00 3.00 0.00 0.00 7.50 -
NAPS 1.8527 1.8193 1.7506 1.729 1.6666 1.6487 1.5752 11.39%
Adjusted Per Share Value based on latest NOSH - 150,063
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 20.71 10.91 26.58 18.25 12.66 5.13 21.42 -2.21%
EPS 2.60 1.29 3.69 2.90 1.73 0.71 2.38 6.05%
DPS 0.00 0.00 1.50 0.56 0.00 0.00 1.41 -
NAPS 0.3474 0.3409 0.3282 0.3242 0.3125 0.3087 0.2953 11.40%
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 -
Price 1.35 1.00 0.75 0.72 0.74 0.84 0.97 -
P/RPS 1.22 1.72 0.53 0.74 1.10 3.07 0.85 27.15%
P/EPS 9.72 14.51 3.81 4.65 8.03 22.16 7.63 17.46%
EY 10.29 6.89 26.27 21.50 12.45 4.51 13.11 -14.87%
DY 0.00 0.00 10.67 4.17 0.00 0.00 7.73 -
P/NAPS 0.73 0.55 0.43 0.42 0.44 0.51 0.62 11.47%
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 19/12/03 29/09/03 30/06/03 28/03/03 26/12/02 23/09/02 27/06/02 -
Price 1.27 1.11 0.84 0.62 0.63 0.75 0.81 -
P/RPS 1.15 1.91 0.59 0.64 0.93 2.74 0.71 37.79%
P/EPS 9.14 16.11 4.26 4.01 6.84 19.79 6.37 27.13%
EY 10.94 6.21 23.45 24.97 14.62 5.05 15.70 -21.35%
DY 0.00 0.00 9.52 4.84 0.00 0.00 9.26 -
P/NAPS 0.69 0.61 0.48 0.36 0.38 0.45 0.51 22.25%

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