[GLOMAC] QoQ Quarter Result on 2018-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 55,764 57,606 92,163 105,134 109,932 97,486 161,183 -50.62% QoQ % -3.20% -37.50% -12.34% -4.36% 12.77% -39.52% - Horiz. % 34.60% 35.74% 57.18% 65.23% 68.20% 60.48% 100.00%
PBT 2,923 2,297 32,341 8,422 7,526 6,895 16,484 -68.34% QoQ % 27.25% -92.90% 284.01% 11.91% 9.15% -58.17% - Horiz. % 17.73% 13.93% 196.20% 51.09% 45.66% 41.83% 100.00%
Tax -2,071 -1,082 -6,821 -5,032 -5,448 -4,672 -16,133 -74.46% QoQ % -91.40% 84.14% -35.55% 7.64% -16.61% 71.04% - Horiz. % 12.84% 6.71% 42.28% 31.19% 33.77% 28.96% 100.00%
NP 852 1,215 25,520 3,390 2,078 2,223 351 80.32% QoQ % -29.88% -95.24% 652.80% 63.14% -6.52% 533.33% - Horiz. % 242.74% 346.15% 7,270.66% 965.81% 592.02% 633.33% 100.00%
NP to SH 1,062 1,008 23,100 4,307 1,406 2,104 -965 - QoQ % 5.36% -95.64% 436.34% 206.33% -33.17% 318.03% - Horiz. % -110.05% -104.46% -2,393.78% -446.32% -145.70% -218.03% 100.00%
Tax Rate 70.85 % 47.10 % 21.09 % 59.75 % 72.39 % 67.76 % 97.87 % -19.33% QoQ % 50.42% 123.33% -64.70% -17.46% 6.83% -30.77% - Horiz. % 72.39% 48.13% 21.55% 61.05% 73.97% 69.23% 100.00%
Total Cost 54,912 56,391 66,643 101,744 107,854 95,263 160,832 -51.05% QoQ % -2.62% -15.38% -34.50% -5.67% 13.22% -40.77% - Horiz. % 34.14% 35.06% 41.44% 63.26% 67.06% 59.23% 100.00%
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.56% QoQ % -0.20% -0.10% 2.16% -0.67% -0.73% 11.11% - Horiz. % 111.58% 111.81% 111.93% 109.57% 110.30% 111.11% 100.00%
Dividend 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - - - - - - 10,840 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 1,088,600 1,090,834 1,091,977 1,068,925 1,076,140 1,084,003 975,605 7.56% QoQ % -0.20% -0.10% 2.16% -0.67% -0.73% 11.11% - Horiz. % 111.58% 111.81% 111.93% 109.57% 110.30% 111.11% 100.00%
NOSH 788,841 790,460 791,288 791,797 722,242 722,669 722,671 6.00% QoQ % -0.20% -0.10% -0.06% 9.63% -0.06% -0.00% - Horiz. % 109.16% 109.38% 109.49% 109.57% 99.94% 100.00% 100.00%
Ratio Analysis 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 1.53 % 2.11 % 27.69 % 3.22 % 1.89 % 2.28 % 0.22 % 263.06% QoQ % -27.49% -92.38% 759.94% 70.37% -17.11% 936.36% - Horiz. % 695.45% 959.09% 12,586.36% 1,463.64% 859.09% 1,036.36% 100.00%
ROE 0.10 % 0.09 % 2.12 % 0.40 % 0.13 % 0.19 % -0.10 % - QoQ % 11.11% -95.75% 430.00% 207.69% -31.58% 290.00% - Horiz. % -100.00% -90.00% -2,120.00% -400.00% -130.00% -190.00% 100.00%
Per Share 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 7.07 7.29 11.65 13.28 15.22 13.49 22.30 -53.41% QoQ % -3.02% -37.42% -12.27% -12.75% 12.82% -39.51% - Horiz. % 31.70% 32.69% 52.24% 59.55% 68.25% 60.49% 100.00%
EPS 0.13 0.13 2.92 0.54 0.19 0.29 -0.12 - QoQ % 0.00% -95.55% 440.74% 184.21% -34.48% 341.67% - Horiz. % -108.33% -108.33% -2,433.33% -450.00% -158.33% -241.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3800 1.3800 1.3800 1.3500 1.4900 1.5000 1.3500 1.47% QoQ % 0.00% 0.00% 2.22% -9.40% -0.67% 11.11% - Horiz. % 102.22% 102.22% 102.22% 100.00% 110.37% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 6.97 7.20 11.52 13.14 13.74 12.18 20.15 -50.63% QoQ % -3.19% -37.50% -12.33% -4.37% 12.81% -39.55% - Horiz. % 34.59% 35.73% 57.17% 65.21% 68.19% 60.45% 100.00%
EPS 0.13 0.13 2.89 0.54 0.18 0.26 -0.12 - QoQ % 0.00% -95.50% 435.19% 200.00% -30.77% 316.67% - Horiz. % -108.33% -108.33% -2,408.33% -450.00% -150.00% -216.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.35 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3606 1.3634 1.3648 1.3360 1.3450 1.3549 1.2194 7.56% QoQ % -0.21% -0.10% 2.16% -0.67% -0.73% 11.11% - Horiz. % 111.58% 111.81% 111.92% 109.56% 110.30% 111.11% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.3950 0.4550 0.4900 0.5300 0.6550 0.6550 0.7050 -
P/RPS 5.59 6.24 4.21 3.99 4.30 4.86 3.16 46.12% QoQ % -10.42% 48.22% 5.51% -7.21% -11.52% 53.80% - Horiz. % 176.90% 197.47% 133.23% 126.27% 136.08% 153.80% 100.00%
P/EPS 293.40 356.80 16.78 97.43 336.46 224.98 -527.96 - QoQ % -17.77% 2,026.34% -82.78% -71.04% 49.55% 142.61% - Horiz. % -55.57% -67.58% -3.18% -18.45% -63.73% -42.61% 100.00%
EY 0.34 0.28 5.96 1.03 0.30 0.44 -0.19 - QoQ % 21.43% -95.30% 478.64% 243.33% -31.82% 331.58% - Horiz. % -178.95% -147.37% -3,136.84% -542.11% -157.89% -231.58% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.13 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.29 0.33 0.36 0.39 0.44 0.44 0.52 -32.17% QoQ % -12.12% -8.33% -7.69% -11.36% 0.00% -15.38% - Horiz. % 55.77% 63.46% 69.23% 75.00% 84.62% 84.62% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 27/11/18 19/09/18 06/06/18 14/03/18 27/11/17 27/09/17 21/06/17 -
Price 0.4150 0.4100 0.4750 0.5250 0.6250 0.6500 0.6650 -
P/RPS 5.87 5.63 4.08 3.95 4.11 4.82 2.98 56.94% QoQ % 4.26% 37.99% 3.29% -3.89% -14.73% 61.74% - Horiz. % 196.98% 188.93% 136.91% 132.55% 137.92% 161.74% 100.00%
P/EPS 308.26 321.52 16.27 96.52 321.05 223.26 -498.01 - QoQ % -4.12% 1,876.15% -83.14% -69.94% 43.80% 144.83% - Horiz. % -61.90% -64.56% -3.27% -19.38% -64.47% -44.83% 100.00%
EY 0.32 0.31 6.15 1.04 0.31 0.45 -0.20 - QoQ % 3.23% -94.96% 491.35% 235.48% -31.11% 325.00% - Horiz. % -160.00% -155.00% -3,075.00% -520.00% -155.00% -225.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.26 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.30 0.30 0.34 0.39 0.42 0.43 0.49 -27.83% QoQ % 0.00% -11.76% -12.82% -7.14% -2.33% -12.24% - Horiz. % 61.22% 61.22% 69.39% 79.59% 85.71% 87.76% 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