[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- -70.23%
YoY- 36.13%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 212,663 146,022 101,311 41,049 171,405 108,854 74,034 102.46%
PBT 43,125 33,180 19,928 8,151 27,619 19,166 11,921 136.21%
Tax -13,572 -9,956 -6,113 -2,473 -8,543 -5,994 -3,844 132.40%
NP 29,553 23,224 13,815 5,678 19,076 13,172 8,077 138.01%
-
NP to SH 29,553 23,224 13,815 5,678 19,076 13,172 8,077 138.01%
-
Tax Rate 31.47% 30.01% 30.68% 30.34% 30.93% 31.27% 32.25% -
Total Cost 183,110 122,798 87,496 35,371 152,329 95,682 65,957 97.90%
-
Net Worth 262,616 259,394 249,989 247,000 236,230 235,520 233,587 8.14%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 12,001 4,500 - - 11,247 3,750 3,753 117.51%
Div Payout % 40.61% 19.38% - - 58.96% 28.47% 46.47% -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 262,616 259,394 249,989 247,000 236,230 235,520 233,587 8.14%
NOSH 150,015 150,025 149,999 149,815 149,968 150,022 150,130 -0.05%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 13.90% 15.90% 13.64% 13.83% 11.13% 12.10% 10.91% -
ROE 11.25% 8.95% 5.53% 2.30% 8.08% 5.59% 3.46% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 141.76 97.33 67.54 27.40 114.29 72.56 49.31 102.57%
EPS 19.70 15.48 9.21 3.79 12.72 8.78 5.38 138.13%
DPS 8.00 3.00 0.00 0.00 7.50 2.50 2.50 117.61%
NAPS 1.7506 1.729 1.6666 1.6487 1.5752 1.5699 1.5559 8.20%
Adjusted Per Share Value based on latest NOSH - 149,815
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 26.58 18.25 12.66 5.13 21.42 13.61 9.25 102.51%
EPS 3.69 2.90 1.73 0.71 2.38 1.65 1.01 137.77%
DPS 1.50 0.56 0.00 0.00 1.41 0.47 0.47 117.22%
NAPS 0.3282 0.3242 0.3125 0.3087 0.2953 0.2944 0.292 8.12%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 30/01/02 31/10/01 -
Price 0.75 0.72 0.74 0.84 0.97 1.14 0.54 -
P/RPS 0.53 0.74 1.10 3.07 0.85 1.57 1.10 -38.62%
P/EPS 3.81 4.65 8.03 22.16 7.63 12.98 10.04 -47.67%
EY 26.27 21.50 12.45 4.51 13.11 7.70 9.96 91.23%
DY 10.67 4.17 0.00 0.00 7.73 2.19 4.63 74.73%
P/NAPS 0.43 0.42 0.44 0.51 0.62 0.73 0.35 14.75%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/06/03 28/03/03 26/12/02 23/09/02 27/06/02 08/03/02 21/12/01 -
Price 0.84 0.62 0.63 0.75 0.81 0.94 0.85 -
P/RPS 0.59 0.64 0.93 2.74 0.71 1.30 1.72 -51.09%
P/EPS 4.26 4.01 6.84 19.79 6.37 10.71 15.80 -58.36%
EY 23.45 24.97 14.62 5.05 15.70 9.34 6.33 139.99%
DY 9.52 4.84 0.00 0.00 9.26 2.66 2.94 119.34%
P/NAPS 0.48 0.36 0.38 0.45 0.51 0.60 0.55 -8.69%

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