[GLOMAC] QoQ Quarter Result on 2017-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 109,932 97,486 161,183 87,493 83,985 251,420 189,421 -30.35% QoQ % 12.77% -39.52% 84.22% 4.18% -66.60% 32.73% - Horiz. % 58.04% 51.47% 85.09% 46.19% 44.34% 132.73% 100.00%
PBT 7,526 6,895 16,484 9,740 25,711 117,809 28,508 -58.75% QoQ % 9.15% -58.17% 69.24% -62.12% -78.18% 313.25% - Horiz. % 26.40% 24.19% 57.82% 34.17% 90.19% 413.25% 100.00%
Tax -5,448 -4,672 -16,133 -4,410 -8,659 -31,333 -10,019 -33.31% QoQ % -16.61% 71.04% -265.83% 49.07% 72.36% -212.74% - Horiz. % 54.38% 46.63% 161.02% 44.02% 86.43% 312.74% 100.00%
NP 2,078 2,223 351 5,330 17,052 86,476 18,489 -76.62% QoQ % -6.52% 533.33% -93.41% -68.74% -80.28% 367.72% - Horiz. % 11.24% 12.02% 1.90% 28.83% 92.23% 467.72% 100.00%
NP to SH 1,406 2,104 -965 5,372 18,248 85,538 22,644 -84.24% QoQ % -33.17% 318.03% -117.96% -70.56% -78.67% 277.75% - Horiz. % 6.21% 9.29% -4.26% 23.72% 80.59% 377.75% 100.00%
Tax Rate 72.39 % 67.76 % 97.87 % 45.28 % 33.68 % 26.60 % 35.14 % 61.69% QoQ % 6.83% -30.77% 116.14% 34.44% 26.62% -24.30% - Horiz. % 206.00% 192.83% 278.51% 128.86% 95.85% 75.70% 100.00%
Total Cost 107,854 95,263 160,832 82,163 66,933 164,944 170,932 -26.37% QoQ % 13.22% -40.77% 95.75% 22.75% -59.42% -3.50% - Horiz. % 63.10% 55.73% 94.09% 48.07% 39.16% 96.50% 100.00%
Net Worth 1,076,140 1,084,003 975,605 1,087,334 1,081,897 1,080,935 995,052 5.35% QoQ % -0.73% 11.11% -10.28% 0.50% 0.09% 8.63% - Horiz. % 108.15% 108.94% 98.05% 109.27% 108.73% 108.63% 100.00%
Dividend 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - 10,840 10,801 - - 14,421 - QoQ % 0.00% 0.00% 0.36% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.17% 74.90% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 201.07 % - % - % 63.69 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 315.70% 0.00% 0.00% 100.00%
Equity 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 1,076,140 1,084,003 975,605 1,087,334 1,081,897 1,080,935 995,052 5.35% QoQ % -0.73% 11.11% -10.28% 0.50% 0.09% 8.63% - Horiz. % 108.15% 108.94% 98.05% 109.27% 108.73% 108.63% 100.00%
NOSH 722,242 722,669 722,671 720,089 721,264 720,623 721,052 0.11% QoQ % -0.06% -0.00% 0.36% -0.16% 0.09% -0.06% - Horiz. % 100.16% 100.22% 100.22% 99.87% 100.03% 99.94% 100.00%
Ratio Analysis 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 1.89 % 2.28 % 0.22 % 6.09 % 20.30 % 34.40 % 9.76 % -66.43% QoQ % -17.11% 936.36% -96.39% -70.00% -40.99% 252.46% - Horiz. % 19.36% 23.36% 2.25% 62.40% 207.99% 352.46% 100.00%
ROE 0.13 % 0.19 % -0.10 % 0.49 % 1.69 % 7.91 % 2.28 % -85.11% QoQ % -31.58% 290.00% -120.41% -71.01% -78.63% 246.93% - Horiz. % 5.70% 8.33% -4.39% 21.49% 74.12% 346.93% 100.00%
Per Share 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 15.22 13.49 22.30 12.15 11.64 34.89 26.27 -30.43% QoQ % 12.82% -39.51% 83.54% 4.38% -66.64% 32.81% - Horiz. % 57.94% 51.35% 84.89% 46.25% 44.31% 132.81% 100.00%
EPS 0.19 0.29 -0.12 0.75 2.53 11.87 3.14 -84.51% QoQ % -34.48% 341.67% -116.00% -70.36% -78.69% 278.03% - Horiz. % 6.05% 9.24% -3.82% 23.89% 80.57% 378.03% 100.00%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 2.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.00% 75.00% 0.00% 0.00% 100.00%
NAPS 1.4900 1.5000 1.3500 1.5100 1.5000 1.5000 1.3800 5.23% QoQ % -0.67% 11.11% -10.60% 0.67% 0.00% 8.70% - Horiz. % 107.97% 108.70% 97.83% 109.42% 108.70% 108.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 13.74 12.18 20.15 10.94 10.50 31.42 23.67 -30.34% QoQ % 12.81% -39.55% 84.19% 4.19% -66.58% 32.74% - Horiz. % 58.05% 51.46% 85.13% 46.22% 44.36% 132.74% 100.00%
EPS 0.18 0.26 -0.12 0.67 2.28 10.69 2.83 -83.99% QoQ % -30.77% 316.67% -117.91% -70.61% -78.67% 277.74% - Horiz. % 6.36% 9.19% -4.24% 23.67% 80.57% 377.74% 100.00%
DPS 0.00 0.00 1.35 1.35 0.00 0.00 1.80 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.00% 75.00% 0.00% 0.00% 100.00%
NAPS 1.3450 1.3549 1.2194 1.3590 1.3522 1.3510 1.2437 5.34% QoQ % -0.73% 11.11% -10.27% 0.50% 0.09% 8.63% - Horiz. % 108.15% 108.94% 98.05% 109.27% 108.72% 108.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.6550 0.6550 0.7050 0.7000 0.7700 0.7800 0.8150 -
P/RPS 4.30 4.86 3.16 5.76 6.61 2.24 3.10 24.30% QoQ % -11.52% 53.80% -45.14% -12.86% 195.09% -27.74% - Horiz. % 138.71% 156.77% 101.94% 185.81% 213.23% 72.26% 100.00%
P/EPS 336.46 224.98 -527.96 93.83 30.43 6.57 25.95 449.33% QoQ % 49.55% 142.61% -662.68% 208.35% 363.17% -74.68% - Horiz. % 1,296.57% 866.97% -2,034.53% 361.58% 117.26% 25.32% 100.00%
EY 0.30 0.44 -0.19 1.07 3.29 15.22 3.85 -81.67% QoQ % -31.82% 331.58% -117.76% -67.48% -78.38% 295.32% - Horiz. % 7.79% 11.43% -4.94% 27.79% 85.45% 395.32% 100.00%
DY 0.00 0.00 2.13 2.14 0.00 0.00 2.45 - QoQ % 0.00% 0.00% -0.47% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 86.94% 87.35% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.44 0.52 0.46 0.51 0.52 0.59 -17.72% QoQ % 0.00% -15.38% 13.04% -9.80% -1.92% -11.86% - Horiz. % 74.58% 74.58% 88.14% 77.97% 86.44% 88.14% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 27/11/17 27/09/17 21/06/17 22/02/17 30/11/16 21/09/16 15/06/16 -
Price 0.6250 0.6500 0.6650 0.7150 0.7200 0.7550 0.7550 -
P/RPS 4.11 4.82 2.98 5.88 6.18 2.16 2.87 26.97% QoQ % -14.73% 61.74% -49.32% -4.85% 186.11% -24.74% - Horiz. % 143.21% 167.94% 103.83% 204.88% 215.33% 75.26% 100.00%
P/EPS 321.05 223.26 -498.01 95.84 28.46 6.36 24.04 460.24% QoQ % 43.80% 144.83% -619.63% 236.75% 347.48% -73.54% - Horiz. % 1,335.48% 928.70% -2,071.59% 398.67% 118.39% 26.46% 100.00%
EY 0.31 0.45 -0.20 1.04 3.51 15.72 4.16 -82.21% QoQ % -31.11% 325.00% -119.23% -70.37% -77.67% 277.88% - Horiz. % 7.45% 10.82% -4.81% 25.00% 84.38% 377.88% 100.00%
DY 0.00 0.00 2.26 2.10 0.00 0.00 2.65 - QoQ % 0.00% 0.00% 7.62% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 85.28% 79.25% 0.00% 0.00% 100.00%
P/NAPS 0.42 0.43 0.49 0.47 0.48 0.50 0.55 -16.41% QoQ % -2.33% -12.24% 4.26% -2.08% -4.00% -9.09% - Horiz. % 76.36% 78.18% 89.09% 85.45% 87.27% 90.91% 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
GLOMAC - Q3FY2017 r1.pdf 
