[GLOMAC] YoY 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- 1.74%
YoY- 29.16%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
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 72,104 75,236 65,635 78,425 60,262 46,160 23,318 20.69%
PBT 9,888 13,554 13,626 15,283 11,777 5,805 6,399 7.51%
Tax -5,045 -3,528 -3,438 -4,773 -3,640 -1,899 -1,500 22.39%
NP 4,843 10,026 10,188 10,510 8,137 3,906 4,899 -0.19%
-
NP to SH 4,161 9,627 10,188 10,510 8,137 3,906 4,899 -2.68%
-
Tax Rate 51.02% 26.03% 25.23% 31.23% 30.91% 32.71% 23.44% -
Total Cost 67,261 65,210 55,447 67,915 52,125 42,254 18,419 24.08%
-
Net Worth 378,276 360,276 332,807 277,772 250,205 233,744 224,485 9.08%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - 3,755 - -
Div Payout % - - - - - 96.15% - -
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 378,276 360,276 332,807 277,772 250,205 233,744 224,485 9.08%
NOSH 208,050 213,282 216,305 149,928 150,129 150,230 149,816 5.62%
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 6.72% 13.33% 15.52% 13.40% 13.50% 8.46% 21.01% -
ROE 1.10% 2.67% 3.06% 3.78% 3.25% 1.67% 2.18% -
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 34.66 35.28 30.34 52.31 40.14 30.73 15.56 14.27%
EPS 2.00 4.51 4.71 7.01 5.42 2.60 3.27 -7.86%
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 9.01 9.40 8.20 9.80 7.53 5.77 2.91 20.71%
EPS 0.52 1.20 1.27 1.31 1.02 0.49 0.61 -2.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.4728 0.4503 0.416 0.3472 0.3127 0.2921 0.2806 9.08%
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 1.53 1.70 2.90 2.58 1.84 1.76 4.37 -16.04%
P/EPS 26.50 13.29 18.68 19.26 13.65 20.77 20.80 4.11%
EY 3.77 7.52 5.35 5.19 7.32 4.81 4.81 -3.97%
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 1.76 1.42 3.33 2.43 1.57 2.77 3.98 -12.70%
P/EPS 30.50 11.08 21.44 18.12 11.62 32.69 18.96 8.24%
EY 3.28 9.03 4.66 5.52 8.60 3.06 5.27 -7.59%
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