[GLOMAC] YoY Quarter Result on 31-Jul-2004 [#1]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- 13.7%
YoY- -2.36%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 82,481 52,762 46,507 65,269 87,271 41,049 27,874 19.80%
PBT 16,446 6,518 6,417 14,872 14,930 8,151 6,116 17.91%
Tax -5,104 -2,161 -1,678 -4,786 -4,600 -2,473 -1,945 17.43%
NP 11,342 4,357 4,739 10,086 10,330 5,678 4,171 18.13%
-
NP to SH 11,069 4,223 4,183 10,086 10,330 5,678 4,171 17.65%
-
Tax Rate 31.03% 33.15% 26.15% 32.18% 30.81% 30.34% 31.80% -
Total Cost 71,139 48,405 41,768 55,183 76,941 35,371 23,703 20.09%
-
Net Worth 408,088 382,808 214,068 330,846 272,762 247,000 229,585 10.05%
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div - - - - - - 3,750 -
Div Payout % - - - - - - 89.93% -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 408,088 382,808 214,068 330,846 272,762 247,000 229,585 10.05%
NOSH 209,243 209,059 214,068 216,437 149,927 149,815 150,035 5.69%
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 13.75% 8.26% 10.19% 15.45% 11.84% 13.83% 14.96% -
ROE 2.71% 1.10% 1.95% 3.05% 3.79% 2.30% 1.82% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 39.42 25.24 21.73 30.16 58.21 27.40 18.58 13.34%
EPS 5.29 2.02 1.96 4.66 6.89 3.79 2.78 11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.9503 1.8311 1.00 1.5286 1.8193 1.6487 1.5302 4.12%
Adjusted Per Share Value based on latest NOSH - 216,437
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 10.31 6.59 5.81 8.16 10.91 5.13 3.48 19.83%
EPS 1.38 0.53 0.52 1.26 1.29 0.71 0.52 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.5101 0.4785 0.2676 0.4135 0.3409 0.3087 0.2869 10.06%
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 -
Price 0.92 0.60 0.75 1.22 1.00 0.84 0.47 -
P/RPS 2.33 2.38 3.45 4.05 1.72 3.07 2.53 -1.36%
P/EPS 17.39 29.70 38.38 26.18 14.51 22.16 16.91 0.46%
EY 5.75 3.37 2.61 3.82 6.89 4.51 5.91 -0.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.32 -
P/NAPS 0.47 0.33 0.75 0.80 0.55 0.51 0.31 7.17%
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 26/09/07 27/09/06 28/09/05 27/09/04 29/09/03 23/09/02 25/09/01 -
Price 0.68 0.52 0.65 0.88 1.11 0.75 0.44 -
P/RPS 1.73 2.06 2.99 2.92 1.91 2.74 2.37 -5.10%
P/EPS 12.85 25.74 33.26 18.88 16.11 19.79 15.83 -3.41%
EY 7.78 3.88 3.01 5.30 6.21 5.05 6.32 3.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.68 -
P/NAPS 0.35 0.28 0.65 0.58 0.61 0.45 0.29 3.18%

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