[GLOMAC] YoY Quarter Result on 31-Oct-2004 [#2]

Stock
[GLOMAC] GLOMAC BHD
Announcement Date
23-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Oct-2004 [#2]
Profit Trend
QoQ- 1.01%
YoY- -3.06%
Quarter Report
Latest QR
Upcoming QR
GLOMAC's Result
GLOMAC's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 83,993 72,104 75,236 65,635 78,425 60,262 46,160 10.48%
PBT 14,959 9,888 13,554 13,626 15,283 11,777 5,805 17.08%
Tax -4,267 -5,045 -3,528 -3,438 -4,773 -3,640 -1,899 14.43%
NP 10,692 4,843 10,026 10,188 10,510 8,137 3,906 18.26%
-
NP to SH 10,216 4,161 9,627 10,188 10,510 8,137 3,906 17.37%
-
Tax Rate 28.52% 51.02% 26.03% 25.23% 31.23% 30.91% 32.71% -
Total Cost 73,301 67,261 65,210 55,447 67,915 52,125 42,254 9.61%
-
Net Worth 407,933 378,276 360,276 332,807 277,772 250,205 233,744 9.72%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - - - - - 3,755 -
Div Payout % - - - - - - 96.15% -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 407,933 378,276 360,276 332,807 277,772 250,205 233,744 9.72%
NOSH 235,391 208,050 213,282 216,305 149,928 150,129 150,230 7.76%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 12.73% 6.72% 13.33% 15.52% 13.40% 13.50% 8.46% -
ROE 2.50% 1.10% 2.67% 3.06% 3.78% 3.25% 1.67% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 35.68 34.66 35.28 30.34 52.31 40.14 30.73 2.51%
EPS 4.34 2.00 4.51 4.71 7.01 5.42 2.60 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 1.733 1.8182 1.6892 1.5386 1.8527 1.6666 1.5559 1.81%
Adjusted Per Share Value based on latest NOSH - 216,305
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 10.50 9.01 9.40 8.20 9.80 7.53 5.77 10.48%
EPS 1.28 0.52 1.20 1.27 1.31 1.02 0.49 17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.5099 0.4728 0.4503 0.416 0.3472 0.3127 0.2921 9.72%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 -
Price 0.68 0.53 0.60 0.88 1.35 0.74 0.54 -
P/RPS 1.91 1.53 1.70 2.90 2.58 1.84 1.76 1.37%
P/EPS 15.67 26.50 13.29 18.68 19.26 13.65 20.77 -4.58%
EY 6.38 3.77 7.52 5.35 5.19 7.32 4.81 4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.63 -
P/NAPS 0.39 0.29 0.36 0.57 0.73 0.44 0.35 1.81%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 19/12/07 22/12/06 28/12/05 23/12/04 19/12/03 26/12/02 21/12/01 -
Price 0.64 0.61 0.50 1.01 1.27 0.63 0.85 -
P/RPS 1.79 1.76 1.42 3.33 2.43 1.57 2.77 -7.01%
P/EPS 14.75 30.50 11.08 21.44 18.12 11.62 32.69 -12.41%
EY 6.78 3.28 9.03 4.66 5.52 8.60 3.06 14.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.37 0.34 0.30 0.66 0.69 0.38 0.55 -6.39%

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