[GLOMAC] YoY Cumulative 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- -89.56%
YoY- -58.53%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 79,547 82,481 52,762 46,507 65,269 87,271 41,049 11.64%
PBT 10,504 16,446 6,518 6,417 14,872 14,930 8,151 4.31%
Tax -3,392 -5,104 -2,161 -1,678 -4,786 -4,600 -2,473 5.40%
NP 7,112 11,342 4,357 4,739 10,086 10,330 5,678 3.82%
-
NP to SH 7,804 11,069 4,223 4,183 10,086 10,330 5,678 5.43%
-
Tax Rate 32.29% 31.03% 33.15% 26.15% 32.18% 30.81% 30.34% -
Total Cost 72,435 71,139 48,405 41,768 55,183 76,941 35,371 12.67%
-
Net Worth 512,062 408,088 382,808 214,068 330,846 272,762 247,000 12.90%
Dividend
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 512,062 408,088 382,808 214,068 330,846 272,762 247,000 12.90%
NOSH 285,860 209,243 209,059 214,068 216,437 149,927 149,815 11.35%
Ratio Analysis
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 8.94% 13.75% 8.26% 10.19% 15.45% 11.84% 13.83% -
ROE 1.52% 2.71% 1.10% 1.95% 3.05% 3.79% 2.30% -
Per Share
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 27.83 39.42 25.24 21.73 30.16 58.21 27.40 0.25%
EPS 2.73 5.29 2.02 1.96 4.66 6.89 3.79 -5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7913 1.9503 1.8311 1.00 1.5286 1.8193 1.6487 1.39%
Adjusted Per Share Value based on latest NOSH - 214,068
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 9.94 10.31 6.59 5.81 8.16 10.91 5.13 11.64%
EPS 0.98 1.38 0.53 0.52 1.26 1.29 0.71 5.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.5101 0.4785 0.2676 0.4135 0.3409 0.3087 12.90%
Price Multiplier on Financial Quarter End Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.38 0.92 0.60 0.75 1.22 1.00 0.84 -
P/RPS 1.37 2.33 2.38 3.45 4.05 1.72 3.07 -12.57%
P/EPS 13.92 17.39 29.70 38.38 26.18 14.51 22.16 -7.45%
EY 7.18 5.75 3.37 2.61 3.82 6.89 4.51 8.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.47 0.33 0.75 0.80 0.55 0.51 -13.73%
Price Multiplier on Announcement Date
31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 24/09/08 26/09/07 27/09/06 28/09/05 27/09/04 29/09/03 23/09/02 -
Price 0.31 0.68 0.52 0.65 0.88 1.11 0.75 -
P/RPS 1.11 1.73 2.06 2.99 2.92 1.91 2.74 -13.96%
P/EPS 11.36 12.85 25.74 33.26 18.88 16.11 19.79 -8.82%
EY 8.81 7.78 3.88 3.01 5.30 6.21 5.05 9.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.35 0.28 0.65 0.58 0.61 0.45 -14.96%

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