[GLOMAC] YoY Cumulative Quarter Result on 31-Jul-2008 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
24-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jul-2008 [#1]
Profit Trend
QoQ- -77.79%
YoY- -29.5%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 127,830 126,310 58,986 79,547 82,481 52,762 46,507 18.34%
PBT 32,353 29,465 16,474 10,504 16,446 6,518 6,417 30.93%
Tax -8,723 -7,420 -4,443 -3,392 -5,104 -2,161 -1,678 31.60%
NP 23,630 22,045 12,031 7,112 11,342 4,357 4,739 30.69%
-
NP to SH 17,871 15,557 8,341 7,804 11,069 4,223 4,183 27.36%
-
Tax Rate 26.96% 25.18% 26.97% 32.29% 31.03% 33.15% 26.15% -
Total Cost 104,200 104,265 46,955 72,435 71,139 48,405 41,768 16.45%
-
Net Worth 624,020 567,304 524,450 512,062 408,088 382,808 214,068 19.51%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 624,020 567,304 524,450 512,062 408,088 382,808 214,068 19.51%
NOSH 292,967 292,424 278,963 285,860 209,243 209,059 214,068 5.36%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 18.49% 17.45% 20.40% 8.94% 13.75% 8.26% 10.19% -
ROE 2.86% 2.74% 1.59% 1.52% 2.71% 1.10% 1.95% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 43.63 43.19 21.14 27.83 39.42 25.24 21.73 12.31%
EPS 6.10 5.32 2.99 2.73 5.29 2.02 1.96 20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.13 1.94 1.88 1.7913 1.9503 1.8311 1.00 13.42%
Adjusted Per Share Value based on latest NOSH - 285,860
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 15.98 15.79 7.37 9.94 10.31 6.59 5.81 18.35%
EPS 2.23 1.94 1.04 0.98 1.38 0.53 0.52 27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7799 0.7091 0.6555 0.64 0.5101 0.4785 0.2676 19.50%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.89 0.69 0.47 0.38 0.92 0.60 0.75 -
P/RPS 2.04 1.60 2.22 1.37 2.33 2.38 3.45 -8.38%
P/EPS 14.59 12.97 15.72 13.92 17.39 29.70 38.38 -14.88%
EY 6.85 7.71 6.36 7.18 5.75 3.37 2.61 17.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.25 0.21 0.47 0.33 0.75 -9.20%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 21/09/11 21/09/10 28/09/09 24/09/08 26/09/07 27/09/06 28/09/05 -
Price 0.75 0.73 0.61 0.31 0.68 0.52 0.65 -
P/RPS 1.72 1.69 2.88 1.11 1.73 2.06 2.99 -8.80%
P/EPS 12.30 13.72 20.40 11.36 12.85 25.74 33.26 -15.27%
EY 8.13 7.29 4.90 8.81 7.78 3.88 3.01 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.32 0.17 0.35 0.28 0.65 -9.79%

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