[GLOMAC] QoQ Quarter Result on 31-Jul-2005 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
28-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -58.11%
YoY- -58.53%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 95,083 68,652 75,236 46,507 65,838 65,171 65,635 28.11%
PBT 25,949 11,036 13,554 6,417 13,844 12,161 13,626 53.82%
Tax -8,464 -4,099 -3,528 -1,678 -3,859 -2,360 -3,438 82.62%
NP 17,485 6,937 10,026 4,739 9,985 9,801 10,188 43.48%
-
NP to SH 16,664 6,914 9,627 4,183 9,985 9,801 10,188 38.94%
-
Tax Rate 32.62% 37.14% 26.03% 26.15% 27.87% 19.41% 25.23% -
Total Cost 77,598 61,715 65,210 41,768 55,853 55,370 55,447 25.19%
-
Net Worth 395,307 387,053 360,276 214,068 346,683 340,455 332,807 12.19%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 10,516 8,500 - - 10,736 8,597 - -
Div Payout % 63.11% 122.95% - - 107.53% 87.72% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 395,307 387,053 360,276 214,068 346,683 340,455 332,807 12.19%
NOSH 210,337 212,514 213,282 214,068 214,731 214,934 216,305 -1.85%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 18.39% 10.10% 13.33% 10.19% 15.17% 15.04% 15.52% -
ROE 4.22% 1.79% 2.67% 1.95% 2.88% 2.88% 3.06% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 45.21 32.30 35.28 21.73 30.66 30.32 30.34 30.55%
EPS 7.92 3.26 4.51 1.96 4.65 4.56 4.71 41.54%
DPS 5.00 4.00 0.00 0.00 5.00 4.00 0.00 -
NAPS 1.8794 1.8213 1.6892 1.00 1.6145 1.584 1.5386 14.31%
Adjusted Per Share Value based on latest NOSH - 214,068
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 11.88 8.58 9.40 5.81 8.23 8.15 8.20 28.12%
EPS 2.08 0.86 1.20 0.52 1.25 1.22 1.27 39.06%
DPS 1.31 1.06 0.00 0.00 1.34 1.07 0.00 -
NAPS 0.4941 0.4838 0.4503 0.2676 0.4333 0.4255 0.416 12.18%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.66 0.56 0.60 0.75 0.81 1.05 0.88 -
P/RPS 1.46 1.73 1.70 3.45 2.64 3.46 2.90 -36.79%
P/EPS 8.33 17.21 13.29 38.38 17.42 23.03 18.68 -41.71%
EY 12.00 5.81 7.52 2.61 5.74 4.34 5.35 71.60%
DY 7.58 7.14 0.00 0.00 6.17 3.81 0.00 -
P/NAPS 0.35 0.31 0.36 0.75 0.50 0.66 0.57 -27.82%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 28/03/06 28/12/05 28/09/05 29/06/05 31/03/05 23/12/04 -
Price 0.57 0.62 0.50 0.65 0.63 0.88 1.01 -
P/RPS 1.26 1.92 1.42 2.99 2.05 2.90 3.33 -47.77%
P/EPS 7.19 19.06 11.08 33.26 13.55 19.30 21.44 -51.82%
EY 13.90 5.25 9.03 3.01 7.38 5.18 4.66 107.62%
DY 8.77 6.45 0.00 0.00 7.94 4.55 0.00 -
P/NAPS 0.30 0.34 0.30 0.65 0.39 0.56 0.66 -40.96%

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