[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2006 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
22-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 98.53%
YoY- -39.29%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 82,481 293,255 184,290 124,866 52,762 285,478 190,395 -42.83%
PBT 16,446 50,675 31,156 16,406 6,518 56,956 31,007 -34.55%
Tax -5,104 -17,315 -14,207 -7,206 -2,161 -17,768 -9,304 -33.06%
NP 11,342 33,360 16,949 9,200 4,357 39,188 21,703 -35.19%
-
NP to SH 11,069 32,191 15,891 8,384 4,223 37,388 20,724 -34.24%
-
Tax Rate 31.03% 34.17% 45.60% 43.92% 33.15% 31.20% 30.01% -
Total Cost 71,139 259,895 167,341 115,666 48,405 246,290 168,692 -43.85%
-
Net Worth 408,088 394,963 385,689 379,198 382,808 383,917 388,276 3.38%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 18,715 8,319 - - 19,125 8,527 -
Div Payout % - 58.14% 52.36% - - 51.15% 41.15% -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 408,088 394,963 385,689 379,198 382,808 383,917 388,276 3.38%
NOSH 209,243 207,952 207,997 208,557 209,059 212,508 213,186 -1.24%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 13.75% 11.38% 9.20% 7.37% 8.26% 13.73% 11.40% -
ROE 2.71% 8.15% 4.12% 2.21% 1.10% 9.74% 5.34% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 39.42 141.02 88.60 59.87 25.24 134.34 89.31 -42.11%
EPS 5.29 15.48 7.64 4.02 2.02 17.59 9.72 -33.41%
DPS 0.00 9.00 4.00 0.00 0.00 9.00 4.00 -
NAPS 1.9503 1.8993 1.8543 1.8182 1.8311 1.8066 1.8213 4.68%
Adjusted Per Share Value based on latest NOSH - 208,050
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 10.31 36.65 23.03 15.61 6.59 35.68 23.80 -42.83%
EPS 1.38 4.02 1.99 1.05 0.53 4.67 2.59 -34.35%
DPS 0.00 2.34 1.04 0.00 0.00 2.39 1.07 -
NAPS 0.5101 0.4936 0.4821 0.4739 0.4785 0.4798 0.4853 3.38%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.92 0.83 0.67 0.53 0.60 0.66 0.56 -
P/RPS 2.33 0.59 0.76 0.89 2.38 0.49 0.63 139.72%
P/EPS 17.39 5.36 8.77 13.18 29.70 3.75 5.76 109.31%
EY 5.75 18.65 11.40 7.58 3.37 26.66 17.36 -52.22%
DY 0.00 10.84 5.97 0.00 0.00 13.64 7.14 -
P/NAPS 0.47 0.44 0.36 0.29 0.33 0.37 0.31 32.07%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 26/09/07 26/06/07 28/03/07 22/12/06 27/09/06 28/06/06 28/03/06 -
Price 0.68 0.79 0.77 0.61 0.52 0.57 0.62 -
P/RPS 1.73 0.56 0.87 1.02 2.06 0.42 0.69 84.86%
P/EPS 12.85 5.10 10.08 15.17 25.74 3.24 6.38 59.69%
EY 7.78 19.59 9.92 6.59 3.88 30.87 15.68 -37.40%
DY 0.00 11.39 5.19 0.00 0.00 15.79 6.45 -
P/NAPS 0.35 0.42 0.42 0.34 0.28 0.32 0.34 1.95%

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