[GLOMAC] QoQ Quarter Result on 2018-04-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Revenue 79,032 55,764 57,606 92,163 105,134 109,932 97,486 -13.02% QoQ % 41.73% -3.20% -37.50% -12.34% -4.36% 12.77% - Horiz. % 81.07% 57.20% 59.09% 94.54% 107.85% 112.77% 100.00%
PBT 8,341 2,923 2,297 32,341 8,422 7,526 6,895 13.49% QoQ % 185.36% 27.25% -92.90% 284.01% 11.91% 9.15% - Horiz. % 120.97% 42.39% 33.31% 469.05% 122.15% 109.15% 100.00%
Tax -6,319 -2,071 -1,082 -6,821 -5,032 -5,448 -4,672 22.23% QoQ % -205.12% -91.40% 84.14% -35.55% 7.64% -16.61% - Horiz. % 135.25% 44.33% 23.16% 146.00% 107.71% 116.61% 100.00%
NP 2,022 852 1,215 25,520 3,390 2,078 2,223 -6.11% QoQ % 137.32% -29.88% -95.24% 652.80% 63.14% -6.52% - Horiz. % 90.96% 38.33% 54.66% 1,148.00% 152.50% 93.48% 100.00%
NP to SH 1,432 1,062 1,008 23,100 4,307 1,406 2,104 -22.57% QoQ % 34.84% 5.36% -95.64% 436.34% 206.33% -33.17% - Horiz. % 68.06% 50.48% 47.91% 1,097.91% 204.71% 66.83% 100.00%
Tax Rate 75.76 % 70.85 % 47.10 % 21.09 % 59.75 % 72.39 % 67.76 % 7.70% QoQ % 6.93% 50.42% 123.33% -64.70% -17.46% 6.83% - Horiz. % 111.81% 104.56% 69.51% 31.12% 88.18% 106.83% 100.00%
Total Cost 77,010 54,912 56,391 66,643 101,744 107,854 95,263 -13.19% QoQ % 40.24% -2.62% -15.38% -34.50% -5.67% 13.22% - Horiz. % 80.84% 57.64% 59.20% 69.96% 106.80% 113.22% 100.00%
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.17% QoQ % -0.17% -0.20% -0.10% 2.16% -0.67% -0.73% - Horiz. % 100.25% 100.42% 100.63% 100.74% 98.61% 99.27% 100.00%
Dividend 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Net Worth 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 0.17% QoQ % -0.17% -0.20% -0.10% 2.16% -0.67% -0.73% - Horiz. % 100.25% 100.42% 100.63% 100.74% 98.61% 99.27% 100.00%
NOSH 781,828 788,841 790,460 791,288 791,797 722,242 722,669 5.37% QoQ % -0.89% -0.20% -0.10% -0.06% 9.63% -0.06% - Horiz. % 108.19% 109.16% 109.38% 109.50% 109.57% 99.94% 100.00%
Ratio Analysis 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
NP Margin 2.56 % 1.53 % 2.11 % 27.69 % 3.22 % 1.89 % 2.28 % 8.01% QoQ % 67.32% -27.49% -92.38% 759.94% 70.37% -17.11% - Horiz. % 112.28% 67.11% 92.54% 1,214.47% 141.23% 82.89% 100.00%
ROE 0.13 % 0.10 % 0.09 % 2.12 % 0.40 % 0.13 % 0.19 % -22.30% QoQ % 30.00% 11.11% -95.75% 430.00% 207.69% -31.58% - Horiz. % 68.42% 52.63% 47.37% 1,115.79% 210.53% 68.42% 100.00%
Per Share 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 10.11 7.07 7.29 11.65 13.28 15.22 13.49 -17.45% QoQ % 43.00% -3.02% -37.42% -12.27% -12.75% 12.82% - Horiz. % 74.94% 52.41% 54.04% 86.36% 98.44% 112.82% 100.00%
EPS 0.18 0.13 0.13 2.92 0.54 0.19 0.29 -27.17% QoQ % 38.46% 0.00% -95.55% 440.74% 184.21% -34.48% - Horiz. % 62.07% 44.83% 44.83% 1,006.90% 186.21% 65.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3900 1.3800 1.3800 1.3800 1.3500 1.4900 1.5000 -4.94% QoQ % 0.72% 0.00% 0.00% 2.22% -9.40% -0.67% - Horiz. % 92.67% 92.00% 92.00% 92.00% 90.00% 99.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
RPS 9.88 6.97 7.20 11.52 13.14 13.74 12.18 -12.99% QoQ % 41.75% -3.19% -37.50% -12.33% -4.37% 12.81% - Horiz. % 81.12% 57.22% 59.11% 94.58% 107.88% 112.81% 100.00%
EPS 0.18 0.13 0.13 2.89 0.54 0.18 0.26 -21.69% QoQ % 38.46% 0.00% -95.50% 435.19% 200.00% -30.77% - Horiz. % 69.23% 50.00% 50.00% 1,111.54% 207.69% 69.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3583 1.3606 1.3634 1.3648 1.3360 1.3450 1.3549 0.17% QoQ % -0.17% -0.21% -0.10% 2.16% -0.67% -0.73% - Horiz. % 100.25% 100.42% 100.63% 100.73% 98.61% 99.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 -
Price 0.3700 0.3950 0.4550 0.4900 0.5300 0.6550 0.6550 -
P/RPS 3.66 5.59 6.24 4.21 3.99 4.30 4.86 -17.18% QoQ % -34.53% -10.42% 48.22% 5.51% -7.21% -11.52% - Horiz. % 75.31% 115.02% 128.40% 86.63% 82.10% 88.48% 100.00%
P/EPS 202.01 293.40 356.80 16.78 97.43 336.46 224.98 -6.91% QoQ % -31.15% -17.77% 2,026.34% -82.78% -71.04% 49.55% - Horiz. % 89.79% 130.41% 158.59% 7.46% 43.31% 149.55% 100.00%
EY 0.50 0.34 0.28 5.96 1.03 0.30 0.44 8.87% QoQ % 47.06% 21.43% -95.30% 478.64% 243.33% -31.82% - Horiz. % 113.64% 77.27% 63.64% 1,354.55% 234.09% 68.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.29 0.33 0.36 0.39 0.44 0.44 -27.72% QoQ % -6.90% -12.12% -8.33% -7.69% -11.36% 0.00% - Horiz. % 61.36% 65.91% 75.00% 81.82% 88.64% 100.00% 100.00%
Price Multiplier on Announcement Date 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 CAGR
Date 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 -
Price 0.3800 0.4150 0.4100 0.4750 0.5250 0.6250 0.6500 -
P/RPS 3.76 5.87 5.63 4.08 3.95 4.11 4.82 -15.22% QoQ % -35.95% 4.26% 37.99% 3.29% -3.89% -14.73% - Horiz. % 78.01% 121.78% 116.80% 84.65% 81.95% 85.27% 100.00%
P/EPS 207.47 308.26 321.52 16.27 96.52 321.05 223.26 -4.76% QoQ % -32.70% -4.12% 1,876.15% -83.14% -69.94% 43.80% - Horiz. % 92.93% 138.07% 144.01% 7.29% 43.23% 143.80% 100.00%
EY 0.48 0.32 0.31 6.15 1.04 0.31 0.45 4.38% QoQ % 50.00% 3.23% -94.96% 491.35% 235.48% -31.11% - Horiz. % 106.67% 71.11% 68.89% 1,366.67% 231.11% 68.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.27 0.30 0.30 0.34 0.39 0.42 0.43 -26.61% QoQ % -10.00% 0.00% -11.76% -12.82% -7.14% -2.33% - Horiz. % 62.79% 69.77% 69.77% 79.07% 90.70% 97.67% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
(154) 4th Quarterly Results (Attachment).PDF 
