[GLOMAC] QoQ Cumulative Quarter Result on 31-Jul-2017 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jul-2017 [#1]
Profit Trend
QoQ- -98.06%
YoY- -97.54%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Revenue 404,715 312,552 207,418 97,486 584,081 422,898 335,405 13.37%
PBT 55,183 22,842 14,421 6,895 169,744 153,260 143,520 -47.21%
Tax -21,974 -15,153 -10,120 -4,672 -60,535 -44,402 -39,992 -32.98%
NP 33,209 7,689 4,301 2,223 109,209 108,858 103,528 -53.23%
-
NP to SH 30,915 7,815 3,510 2,104 108,183 109,158 103,786 -55.49%
-
Tax Rate 39.82% 66.34% 70.18% 67.76% 35.66% 28.97% 27.87% -
Total Cost 371,506 304,863 203,117 95,263 474,872 314,040 231,877 37.03%
-
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 1,080,353 0.71%
Dividend
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Div - - - - 10,840 10,801 - -
Div Payout % - - - - 10.02% 9.90% - -
Equity
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Net Worth 1,091,977 1,068,925 1,076,140 1,084,003 975,605 1,087,334 1,080,353 0.71%
NOSH 800,089 800,089 727,821 727,821 727,821 727,821 720,235 7.28%
Ratio Analysis
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
NP Margin 8.21% 2.46% 2.07% 2.28% 18.70% 25.74% 30.87% -
ROE 2.83% 0.73% 0.33% 0.19% 11.09% 10.04% 9.61% -
Per Share
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 51.15 39.47 28.72 13.49 80.82 58.73 46.57 6.47%
EPS 3.90 0.98 0.49 0.29 13.65 15.16 14.41 -58.25%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 0.00 -
NAPS 1.38 1.35 1.49 1.50 1.35 1.51 1.50 -5.42%
Adjusted Per Share Value based on latest NOSH - 727,821
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
RPS 50.58 39.06 25.92 12.18 73.00 52.86 41.92 13.37%
EPS 3.86 0.98 0.44 0.26 13.52 13.64 12.97 -55.52%
DPS 0.00 0.00 0.00 0.00 1.35 1.35 0.00 -
NAPS 1.3648 1.336 1.345 1.3549 1.2194 1.359 1.3503 0.71%
Price Multiplier on Financial Quarter End Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 -
Price 0.49 0.53 0.655 0.655 0.705 0.70 0.77 -
P/RPS 0.96 1.34 2.28 4.86 0.87 1.19 1.65 -30.37%
P/EPS 12.54 53.70 134.78 224.98 4.71 4.62 5.34 76.94%
EY 7.97 1.86 0.74 0.44 21.23 21.66 18.71 -43.47%
DY 0.00 0.00 0.00 0.00 2.13 2.14 0.00 -
P/NAPS 0.36 0.39 0.44 0.44 0.52 0.46 0.51 -20.77%
Price Multiplier on Announcement Date
30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 CAGR
Date 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 -
Price 0.475 0.525 0.625 0.65 0.665 0.715 0.72 -
P/RPS 0.93 1.33 2.18 4.82 0.82 1.22 1.55 -28.92%
P/EPS 12.16 53.19 128.60 223.26 4.44 4.72 5.00 81.14%
EY 8.23 1.88 0.78 0.45 22.51 21.20 20.01 -44.78%
DY 0.00 0.00 0.00 0.00 2.26 2.10 0.00 -
P/NAPS 0.34 0.39 0.42 0.43 0.49 0.47 0.48 -20.58%

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