[GLOMAC] QoQ Cumulative Quarter Result on 31-Oct-2007 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 92.29%
YoY- 153.88%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 79,547 324,335 252,294 166,474 82,481 293,255 184,290 -42.91%
PBT 10,504 50,193 45,249 31,405 16,446 50,675 31,156 -51.59%
Tax -3,392 -15,582 -13,695 -9,371 -5,104 -17,315 -14,207 -61.54%
NP 7,112 34,611 31,554 22,034 11,342 33,360 16,949 -43.98%
-
NP to SH 7,804 35,145 30,814 21,285 11,069 32,191 15,891 -37.78%
-
Tax Rate 32.29% 31.04% 30.27% 29.84% 31.03% 34.17% 45.60% -
Total Cost 72,435 289,724 220,740 144,440 71,139 259,895 167,341 -42.80%
-
Net Worth 512,062 477,651 440,538 397,916 408,088 394,963 385,689 20.81%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 12,930 7,473 - - 18,715 8,319 -
Div Payout % - 36.79% 24.25% - - 58.14% 52.36% -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 512,062 477,651 440,538 397,916 408,088 394,963 385,689 20.81%
NOSH 285,860 258,609 249,102 229,611 209,243 207,952 207,997 23.63%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 8.94% 10.67% 12.51% 13.24% 13.75% 11.38% 9.20% -
ROE 1.52% 7.36% 6.99% 5.35% 2.71% 8.15% 4.12% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 27.83 125.42 101.28 72.50 39.42 141.02 88.60 -53.82%
EPS 2.73 13.59 12.37 9.27 5.29 15.48 7.64 -49.67%
DPS 0.00 5.00 3.00 0.00 0.00 9.00 4.00 -
NAPS 1.7913 1.847 1.7685 1.733 1.9503 1.8993 1.8543 -2.28%
Adjusted Per Share Value based on latest NOSH - 235,391
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 9.94 40.54 31.53 20.81 10.31 36.65 23.03 -42.91%
EPS 0.98 4.39 3.85 2.66 1.38 4.02 1.99 -37.66%
DPS 0.00 1.62 0.93 0.00 0.00 2.34 1.04 -
NAPS 0.64 0.597 0.5506 0.4973 0.5101 0.4936 0.4821 20.81%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.56 0.67 0.68 0.92 0.83 0.67 -
P/RPS 1.37 0.45 0.66 0.94 2.33 0.59 0.76 48.17%
P/EPS 13.92 4.12 5.42 7.34 17.39 5.36 8.77 36.10%
EY 7.18 24.27 18.46 13.63 5.75 18.65 11.40 -26.54%
DY 0.00 8.93 4.48 0.00 0.00 10.84 5.97 -
P/NAPS 0.21 0.30 0.38 0.39 0.47 0.44 0.36 -30.20%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 30/06/08 28/03/08 19/12/07 26/09/07 26/06/07 28/03/07 -
Price 0.31 0.48 0.57 0.64 0.68 0.79 0.77 -
P/RPS 1.11 0.38 0.56 0.88 1.73 0.56 0.87 17.65%
P/EPS 11.36 3.53 4.61 6.90 12.85 5.10 10.08 8.30%
EY 8.81 28.31 21.70 14.48 7.78 19.59 9.92 -7.61%
DY 0.00 10.42 5.26 0.00 0.00 11.39 5.19 -
P/NAPS 0.17 0.26 0.32 0.37 0.35 0.42 0.42 -45.31%

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