[GLOMAC] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
19-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 0.87%
YoY- 50.85%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 249,732 243,486 261,808 331,392 202,622 148,068 98,824 16.70%
PBT 32,812 39,942 56,996 60,426 39,856 23,842 24,168 5.22%
Tax -14,412 -10,412 -16,448 -18,746 -12,226 -7,688 -6,622 13.83%
NP 18,400 29,530 40,548 41,680 27,630 16,154 17,546 0.79%
-
NP to SH 16,768 27,620 40,548 41,680 27,630 16,154 17,546 -0.75%
-
Tax Rate 43.92% 26.07% 28.86% 31.02% 30.68% 32.25% 27.40% -
Total Cost 231,332 213,956 221,260 289,712 174,992 131,914 81,278 19.03%
-
Net Worth 379,198 360,684 332,909 277,971 249,989 233,587 213,400 10.05%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - 7,506 - -
Div Payout % - - - - - 46.47% - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 379,198 360,684 332,909 277,971 249,989 233,587 213,400 10.05%
NOSH 208,557 213,524 216,371 150,035 149,999 150,130 142,418 6.56%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 7.37% 12.13% 15.49% 12.58% 13.64% 10.91% 17.75% -
ROE 4.42% 7.66% 12.18% 14.99% 11.05% 6.92% 8.22% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 119.74 114.03 121.00 220.88 135.08 98.63 69.39 9.51%
EPS 8.04 12.92 18.74 27.78 18.42 10.76 12.32 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.8182 1.6892 1.5386 1.8527 1.6666 1.5559 1.4984 3.27%
Adjusted Per Share Value based on latest NOSH - 149,928
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 31.21 30.43 32.72 41.42 25.32 18.51 12.35 16.70%
EPS 2.10 3.45 5.07 5.21 3.45 2.02 2.19 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.00 -
NAPS 0.4739 0.4508 0.4161 0.3474 0.3125 0.292 0.2667 10.05%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.53 0.60 0.88 1.35 0.74 0.54 0.68 -
P/RPS 0.44 0.53 0.73 0.61 0.55 0.55 0.98 -12.48%
P/EPS 6.59 4.64 4.70 4.86 4.02 5.02 5.52 2.99%
EY 15.17 21.56 21.30 20.58 24.89 19.93 18.12 -2.91%
DY 0.00 0.00 0.00 0.00 0.00 9.26 0.00 -
P/NAPS 0.29 0.36 0.57 0.73 0.44 0.35 0.45 -7.05%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 22/12/06 28/12/05 23/12/04 19/12/03 26/12/02 21/12/01 18/12/00 -
Price 0.61 0.50 1.01 1.27 0.63 0.85 0.62 -
P/RPS 0.51 0.44 0.83 0.57 0.47 0.86 0.89 -8.85%
P/EPS 7.59 3.87 5.39 4.57 3.42 7.90 5.03 7.09%
EY 13.18 25.87 18.55 21.87 29.24 12.66 19.87 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.34 0.30 0.66 0.69 0.38 0.55 0.41 -3.07%

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