[GLOMAC] QoQ Quarter Result on 30-Apr-2008 [#4]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
30-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- -54.55%
YoY- -73.43%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 81,133 91,005 79,547 72,041 85,820 83,993 82,481 -1.08%
PBT 16,511 15,196 10,504 4,944 13,844 14,959 16,446 0.26%
Tax -4,384 -5,186 -3,392 -1,887 -4,324 -4,267 -5,104 -9.59%
NP 12,127 10,010 7,112 3,057 9,520 10,692 11,342 4.54%
-
NP to SH 9,556 7,721 7,804 4,331 9,529 10,216 11,069 -9.29%
-
Tax Rate 26.55% 34.13% 32.29% 38.17% 31.23% 28.52% 31.03% -
Total Cost 69,006 80,995 72,435 68,984 76,300 73,301 71,139 -1.99%
-
Net Worth 516,834 511,445 512,062 503,141 509,124 407,933 408,088 16.97%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 6,985 - - 5,736 8,636 - - -
Div Payout % 73.10% - - 132.45% 90.63% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 516,834 511,445 512,062 503,141 509,124 407,933 408,088 16.97%
NOSH 279,415 281,788 285,860 286,821 287,885 235,391 209,243 21.15%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 14.95% 11.00% 8.94% 4.24% 11.09% 12.73% 13.75% -
ROE 1.85% 1.51% 1.52% 0.86% 1.87% 2.50% 2.71% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 29.04 32.30 27.83 25.12 29.81 35.68 39.42 -18.35%
EPS 3.42 2.74 2.73 1.51 3.31 4.34 5.29 -25.13%
DPS 2.50 0.00 0.00 2.00 3.00 0.00 0.00 -
NAPS 1.8497 1.815 1.7913 1.7542 1.7685 1.733 1.9503 -3.45%
Adjusted Per Share Value based on latest NOSH - 286,821
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 10.14 11.37 9.94 9.00 10.73 10.50 10.31 -1.09%
EPS 1.19 0.97 0.98 0.54 1.19 1.28 1.38 -9.36%
DPS 0.87 0.00 0.00 0.72 1.08 0.00 0.00 -
NAPS 0.646 0.6392 0.64 0.6289 0.6363 0.5099 0.5101 16.96%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.25 0.23 0.38 0.56 0.67 0.68 0.92 -
P/RPS 0.86 0.71 1.37 2.23 2.25 1.91 2.33 -48.38%
P/EPS 7.31 8.39 13.92 37.09 20.24 15.67 17.39 -43.73%
EY 13.68 11.91 7.18 2.70 4.94 6.38 5.75 77.74%
DY 10.00 0.00 0.00 3.57 4.48 0.00 0.00 -
P/NAPS 0.14 0.13 0.21 0.32 0.38 0.39 0.47 -55.23%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 24/03/09 19/12/08 24/09/08 30/06/08 28/03/08 19/12/07 26/09/07 -
Price 0.25 0.25 0.31 0.48 0.57 0.64 0.68 -
P/RPS 0.86 0.77 1.11 1.91 1.91 1.79 1.73 -37.11%
P/EPS 7.31 9.12 11.36 31.79 17.22 14.75 12.85 -31.22%
EY 13.68 10.96 8.81 3.15 5.81 6.78 7.78 45.43%
DY 10.00 0.00 0.00 4.17 5.26 0.00 0.00 -
P/NAPS 0.14 0.14 0.17 0.27 0.32 0.37 0.35 -45.56%

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