[GLOMAC] YoY Cumulative 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- 101.74%
YoY- 50.85%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 124,866 121,743 130,904 165,696 101,311 74,034 49,412 16.70%
PBT 16,406 19,971 28,498 30,213 19,928 11,921 12,084 5.22%
Tax -7,206 -5,206 -8,224 -9,373 -6,113 -3,844 -3,311 13.83%
NP 9,200 14,765 20,274 20,840 13,815 8,077 8,773 0.79%
-
NP to SH 8,384 13,810 20,274 20,840 13,815 8,077 8,773 -0.75%
-
Tax Rate 43.92% 26.07% 28.86% 31.02% 30.68% 32.25% 27.40% -
Total Cost 115,666 106,978 110,630 144,856 87,496 65,957 40,639 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 - - - - - 3,753 - -
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 2.21% 3.83% 6.09% 7.50% 5.53% 3.46% 4.11% -
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 59.87 57.02 60.50 110.44 67.54 49.31 34.69 9.51%
EPS 4.02 6.46 9.37 13.89 9.21 5.38 6.16 -6.86%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 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 15.61 15.22 16.36 20.71 12.66 9.25 6.18 16.69%
EPS 1.05 1.73 2.53 2.60 1.73 1.01 1.10 -0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 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 0.89 1.05 1.45 1.22 1.10 1.10 1.96 -12.32%
P/EPS 13.18 9.28 9.39 9.72 8.03 10.04 11.04 2.99%
EY 7.58 10.78 10.65 10.29 12.45 9.96 9.06 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 4.63 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 1.02 0.88 1.67 1.15 0.93 1.72 1.79 -8.94%
P/EPS 15.17 7.73 10.78 9.14 6.84 15.80 10.06 7.08%
EY 6.59 12.94 9.28 10.94 14.62 6.33 9.94 -6.61%
DY 0.00 0.00 0.00 0.00 0.00 2.94 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