[GLOMAC] YoY Annualized Quarter Result on 31-Jul-2018 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -86.96%
YoY- -52.09%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 115,360 187,492 207,480 230,424 389,944 1,005,680 491,988 -21.45%
PBT 15,080 21,016 18,960 9,188 27,580 471,236 122,768 -29.47%
Tax -5,936 -8,200 -6,628 -4,328 -18,688 -125,332 -27,488 -22.52%
NP 9,144 12,816 12,332 4,860 8,892 345,904 95,280 -32.31%
-
NP to SH 6,912 11,104 13,836 4,032 8,416 342,152 84,276 -34.06%
-
Tax Rate 39.36% 39.02% 34.96% 47.10% 67.76% 26.60% 22.39% -
Total Cost 106,216 174,676 195,148 225,564 381,052 659,776 396,708 -19.70%
-
Net Worth 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 960,287 2.49%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 1,113,550 1,094,693 1,096,180 1,090,834 1,084,003 1,080,935 960,287 2.49%
NOSH 800,089 800,089 800,089 800,089 727,821 720,623 716,632 1.85%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 7.93% 6.84% 5.94% 2.11% 2.28% 34.40% 19.37% -
ROE 0.62% 1.01% 1.26% 0.37% 0.78% 31.65% 8.78% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 15.02 24.32 26.69 29.15 53.96 139.56 68.65 -22.35%
EPS 0.92 1.44 1.76 0.52 1.16 47.48 11.76 -34.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.42 1.41 1.38 1.50 1.50 1.34 1.32%
Adjusted Per Share Value based on latest NOSH - 800,089
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 14.42 23.43 25.93 28.80 48.74 125.70 61.49 -21.45%
EPS 0.86 1.39 1.73 0.50 1.05 42.76 10.53 -34.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3918 1.3682 1.3701 1.3634 1.3549 1.351 1.2002 2.49%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.33 0.28 0.39 0.455 0.655 0.78 0.875 -
P/RPS 2.20 1.15 1.46 1.56 1.21 0.56 1.27 9.58%
P/EPS 36.67 19.44 21.91 89.20 56.24 1.64 7.44 30.42%
EY 2.73 5.14 4.56 1.12 1.78 60.87 13.44 -23.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.28 0.33 0.44 0.52 0.65 -15.88%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 22/09/21 23/09/20 17/09/19 19/09/18 27/09/17 21/09/16 17/09/15 -
Price 0.335 0.305 0.365 0.41 0.65 0.755 0.86 -
P/RPS 2.23 1.25 1.37 1.41 1.20 0.54 1.25 10.11%
P/EPS 37.22 21.18 20.51 80.38 55.81 1.59 7.31 31.13%
EY 2.69 4.72 4.88 1.24 1.79 62.89 13.67 -23.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.26 0.30 0.43 0.50 0.64 -15.66%

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