[GLOMAC] QoQ Quarter Result on 2020-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 115,434 99,389 104,613 46,873 58,389 74,024 61,512 52.20% QoQ % 16.14% -4.99% 123.18% -19.72% -21.12% 20.34% - Horiz. % 187.66% 161.58% 170.07% 76.20% 94.92% 120.34% 100.00%
PBT 20,941 17,164 14,319 5,254 -5,245 11,309 9,166 73.55% QoQ % 22.01% 19.87% 172.54% 200.17% -146.38% 23.38% - Horiz. % 228.46% 187.26% 156.22% 57.32% -57.22% 123.38% 100.00%
Tax -14,076 -5,136 -4,570 -2,050 -1,751 3,715 -2,903 186.75% QoQ % -174.07% -12.39% -122.93% -17.08% -147.13% 227.97% - Horiz. % 484.88% 176.92% 157.42% 70.62% 60.32% -127.97% 100.00%
NP 6,865 12,028 9,749 3,204 -6,996 15,024 6,263 6.32% QoQ % -42.92% 23.38% 204.28% 145.80% -146.57% 139.89% - Horiz. % 109.61% 192.05% 155.66% 51.16% -111.70% 239.89% 100.00%
NP to SH 4,769 11,655 9,107 2,776 -8,615 12,141 5,589 -10.05% QoQ % -59.08% 27.98% 228.06% 132.22% -170.96% 117.23% - Horiz. % 85.33% 208.53% 162.95% 49.67% -154.14% 217.23% 100.00%
Tax Rate 67.22 % 29.92 % 31.92 % 39.02 % - % -32.85 % 31.67 % 65.23% QoQ % 124.67% -6.27% -18.20% 0.00% 0.00% -203.73% - Horiz. % 212.25% 94.47% 100.79% 123.21% 0.00% -103.73% 100.00%
Total Cost 108,569 87,361 94,864 43,669 65,385 59,000 55,249 56.95% QoQ % 24.28% -7.91% 117.23% -33.21% 10.82% 6.79% - Horiz. % 196.51% 158.12% 171.70% 79.04% 118.35% 106.79% 100.00%
Net Worth 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1.02% QoQ % 0.01% 0.42% 1.07% -0.39% -0.26% 0.68% - Horiz. % 101.53% 101.52% 101.10% 100.03% 100.42% 100.68% 100.00%
Dividend 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 7,662 - - - 7,739 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 99.01% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 160.68 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 1,111,130 1,111,033 1,106,405 1,094,693 1,098,986 1,101,820 1,094,371 1.02% QoQ % 0.01% 0.42% 1.07% -0.39% -0.26% 0.68% - Horiz. % 101.53% 101.52% 101.10% 100.03% 100.42% 100.68% 100.00%
NOSH 766,297 766,230 768,337 770,911 773,934 775,930 776,150 -0.85% QoQ % 0.01% -0.27% -0.33% -0.39% -0.26% -0.03% - Horiz. % 98.73% 98.72% 98.99% 99.33% 99.71% 99.97% 100.00%
Ratio Analysis 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 5.95 % 12.10 % 9.32 % 6.84 % -11.98 % 20.30 % 10.18 % -30.12% QoQ % -50.83% 29.83% 36.26% 157.10% -159.01% 99.41% - Horiz. % 58.45% 118.86% 91.55% 67.19% -117.68% 199.41% 100.00%
ROE 0.43 % 1.05 % 0.82 % 0.25 % -0.78 % 1.10 % 0.51 % -10.76% QoQ % -59.05% 28.05% 228.00% 132.05% -170.91% 115.69% - Horiz. % 84.31% 205.88% 160.78% 49.02% -152.94% 215.69% 100.00%
Per Share 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 15.06 12.97 13.62 6.08 7.54 9.54 7.93 53.42% QoQ % 16.11% -4.77% 124.01% -19.36% -20.96% 20.30% - Horiz. % 189.91% 163.56% 171.75% 76.67% 95.08% 120.30% 100.00%
EPS 0.62 1.52 1.19 0.36 -1.11 1.56 0.72 -9.50% QoQ % -59.21% 27.73% 230.56% 132.43% -171.15% 116.67% - Horiz. % 86.11% 211.11% 165.28% 50.00% -154.17% 216.67% 100.00%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4500 1.4500 1.4400 1.4200 1.4200 1.4200 1.4100 1.88% QoQ % 0.00% 0.69% 1.41% 0.00% 0.00% 0.71% - Horiz. % 102.84% 102.84% 102.13% 100.71% 100.71% 100.71% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 14.43 12.42 13.08 5.86 7.30 9.25 7.69 52.19% QoQ % 16.18% -5.05% 123.21% -19.73% -21.08% 20.29% - Horiz. % 187.65% 161.51% 170.09% 76.20% 94.93% 120.29% 100.00%
EPS 0.60 1.46 1.14 0.35 -1.08 1.52 0.70 -9.77% QoQ % -58.90% 28.07% 225.71% 132.41% -171.05% 117.14% - Horiz. % 85.71% 208.57% 162.86% 50.00% -154.29% 217.14% 100.00%
DPS 0.96 0.00 0.00 0.00 0.97 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.97% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3888 1.3886 1.3829 1.3682 1.3736 1.3771 1.3678 1.02% QoQ % 0.01% 0.41% 1.07% -0.39% -0.25% 0.68% - Horiz. % 101.54% 101.52% 101.10% 100.03% 100.42% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.3450 0.3000 0.3000 0.2800 0.3050 0.3500 0.3600 -
P/RPS 2.29 2.31 2.20 4.61 4.04 3.67 4.54 -36.66% QoQ % -0.87% 5.00% -52.28% 14.11% 10.08% -19.16% - Horiz. % 50.44% 50.88% 48.46% 101.54% 88.99% 80.84% 100.00%
P/EPS 55.44 19.72 25.31 77.76 -27.40 22.37 49.99 7.15% QoQ % 181.14% -22.09% -67.45% 383.80% -222.49% -55.25% - Horiz. % 110.90% 39.45% 50.63% 155.55% -54.81% 44.75% 100.00%
EY 1.80 5.07 3.95 1.29 -3.65 4.47 2.00 -6.79% QoQ % -64.50% 28.35% 206.20% 135.34% -181.66% 123.50% - Horiz. % 90.00% 253.50% 197.50% 64.50% -182.50% 223.50% 100.00%
DY 2.90 0.00 0.00 0.00 3.28 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 88.41% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.24 0.21 0.21 0.20 0.21 0.25 0.26 -5.20% QoQ % 14.29% 0.00% 5.00% -4.76% -16.00% -3.85% - Horiz. % 92.31% 80.77% 80.77% 76.92% 80.77% 96.15% 100.00%
Price Multiplier on Announcement Date 30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 28/07/21 - 25/11/20 23/09/20 14/07/20 25/03/20 25/11/19 -
Price 0.3500 0.3600 0.3050 0.3050 0.2850 0.2750 0.3650 -
P/RPS 2.32 2.78 2.24 5.02 3.78 2.88 4.61 -36.76% QoQ % -16.55% 24.11% -55.38% 32.80% 31.25% -37.53% - Horiz. % 50.33% 60.30% 48.59% 108.89% 82.00% 62.47% 100.00%
P/EPS 56.24 23.67 25.73 84.70 -25.60 17.58 50.69 7.18% QoQ % 137.60% -8.01% -69.62% 430.86% -245.62% -65.32% - Horiz. % 110.95% 46.70% 50.76% 167.09% -50.50% 34.68% 100.00%
EY 1.78 4.23 3.89 1.18 -3.91 5.69 1.97 -6.54% QoQ % -57.92% 8.74% 229.66% 130.18% -168.72% 188.83% - Horiz. % 90.36% 214.72% 197.46% 59.90% -198.48% 288.83% 100.00%
DY 2.86 0.00 0.00 0.00 3.51 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.48% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.24 0.25 0.21 0.21 0.20 0.19 0.26 -5.20% QoQ % -4.00% 19.05% 0.00% 5.00% 5.26% -26.92% - Horiz. % 92.31% 96.15% 80.77% 80.77% 76.92% 73.08% 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 - Q1 2021.PDF 
