[GLOMAC] QoQ Quarter Result on 31-Jan-2008 [#3]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -6.72%
YoY- 26.93%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 91,005 79,547 72,041 85,820 83,993 82,481 108,965 -11.26%
PBT 15,196 10,504 4,944 13,844 14,959 16,446 19,519 -15.30%
Tax -5,186 -3,392 -1,887 -4,324 -4,267 -5,104 -3,108 40.46%
NP 10,010 7,112 3,057 9,520 10,692 11,342 16,411 -27.96%
-
NP to SH 7,721 7,804 4,331 9,529 10,216 11,069 16,300 -39.09%
-
Tax Rate 34.13% 32.29% 38.17% 31.23% 28.52% 31.03% 15.92% -
Total Cost 80,995 72,435 68,984 76,300 73,301 71,139 92,554 -8.47%
-
Net Worth 511,445 512,062 503,141 509,124 407,933 408,088 393,875 18.92%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 5,736 8,636 - - 10,368 -
Div Payout % - - 132.45% 90.63% - - 63.61% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 511,445 512,062 503,141 509,124 407,933 408,088 393,875 18.92%
NOSH 281,788 285,860 286,821 287,885 235,391 209,243 207,379 22.56%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 11.00% 8.94% 4.24% 11.09% 12.73% 13.75% 15.06% -
ROE 1.51% 1.52% 0.86% 1.87% 2.50% 2.71% 4.14% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 32.30 27.83 25.12 29.81 35.68 39.42 52.54 -27.59%
EPS 2.74 2.73 1.51 3.31 4.34 5.29 7.86 -50.30%
DPS 0.00 0.00 2.00 3.00 0.00 0.00 5.00 -
NAPS 1.815 1.7913 1.7542 1.7685 1.733 1.9503 1.8993 -2.96%
Adjusted Per Share Value based on latest NOSH - 287,885
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 11.37 9.94 9.00 10.73 10.50 10.31 13.62 -11.29%
EPS 0.97 0.98 0.54 1.19 1.28 1.38 2.04 -38.94%
DPS 0.00 0.00 0.72 1.08 0.00 0.00 1.30 -
NAPS 0.6392 0.64 0.6289 0.6363 0.5099 0.5101 0.4923 18.92%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.23 0.38 0.56 0.67 0.68 0.92 0.83 -
P/RPS 0.71 1.37 2.23 2.25 1.91 2.33 1.58 -41.18%
P/EPS 8.39 13.92 37.09 20.24 15.67 17.39 10.56 -14.15%
EY 11.91 7.18 2.70 4.94 6.38 5.75 9.47 16.43%
DY 0.00 0.00 3.57 4.48 0.00 0.00 6.02 -
P/NAPS 0.13 0.21 0.32 0.38 0.39 0.47 0.44 -55.47%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 19/12/08 24/09/08 30/06/08 28/03/08 19/12/07 26/09/07 26/06/07 -
Price 0.25 0.31 0.48 0.57 0.64 0.68 0.79 -
P/RPS 0.77 1.11 1.91 1.91 1.79 1.73 1.50 -35.75%
P/EPS 9.12 11.36 31.79 17.22 14.75 12.85 10.05 -6.24%
EY 10.96 8.81 3.15 5.81 6.78 7.78 9.95 6.62%
DY 0.00 0.00 4.17 5.26 0.00 0.00 6.33 -
P/NAPS 0.14 0.17 0.27 0.32 0.37 0.35 0.42 -51.76%

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