[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 37.54%
YoY- 162.11%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 505,240 235,944 318,188 329,924 211,048 186,028 261,076 11.62%
PBT 117,860 65,896 42,016 65,784 26,072 25,668 59,488 12.06%
Tax -29,680 -17,772 -13,568 -20,416 -8,644 -6,712 -19,144 7.57%
NP 88,180 48,124 28,448 45,368 17,428 18,956 40,344 13.91%
-
NP to SH 62,228 33,364 31,216 44,276 16,892 16,732 40,344 7.48%
-
Tax Rate 25.18% 26.97% 32.29% 31.03% 33.15% 26.15% 32.18% -
Total Cost 417,060 187,820 289,740 284,556 193,620 167,072 220,732 11.18%
-
Net Worth 567,304 524,450 512,062 408,088 382,808 214,068 330,846 9.39%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 567,304 524,450 512,062 408,088 382,808 214,068 330,846 9.39%
NOSH 292,424 278,963 285,860 209,243 209,059 214,068 216,437 5.14%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 17.45% 20.40% 8.94% 13.75% 8.26% 10.19% 15.45% -
ROE 10.97% 6.36% 6.10% 10.85% 4.41% 7.82% 12.19% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 172.78 84.58 111.31 157.67 100.95 86.90 120.62 6.16%
EPS 21.28 11.96 10.92 21.16 8.08 7.84 18.64 2.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.88 1.7913 1.9503 1.8311 1.00 1.5286 4.05%
Adjusted Per Share Value based on latest NOSH - 209,243
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 63.15 29.49 39.77 41.24 26.38 23.25 32.63 11.62%
EPS 7.78 4.17 3.90 5.53 2.11 2.09 5.04 7.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7091 0.6555 0.64 0.5101 0.4785 0.2676 0.4135 9.40%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.69 0.47 0.38 0.92 0.60 0.75 1.22 -
P/RPS 0.40 0.56 0.34 0.58 0.59 0.86 1.01 -14.29%
P/EPS 3.24 3.93 3.48 4.35 7.43 9.60 6.55 -11.06%
EY 30.84 25.45 28.74 23.00 13.47 10.42 15.28 12.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.25 0.21 0.47 0.33 0.75 0.80 -12.45%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 21/09/10 28/09/09 24/09/08 26/09/07 27/09/06 28/09/05 27/09/04 -
Price 0.73 0.61 0.31 0.68 0.52 0.65 0.88 -
P/RPS 0.42 0.72 0.28 0.43 0.52 0.75 0.73 -8.79%
P/EPS 3.43 5.10 2.84 3.21 6.44 8.32 4.72 -5.17%
EY 29.15 19.61 35.23 31.12 15.54 12.02 21.18 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.17 0.35 0.28 0.65 0.58 -6.80%

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