[GLOMAC] QoQ Quarter Result on 2018-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 51,870 80,935 79,032 55,764 57,606 92,163 105,134 -37.64% QoQ % -35.91% 2.41% 41.73% -3.20% -37.50% -12.34% - Horiz. % 49.34% 76.98% 75.17% 53.04% 54.79% 87.66% 100.00%
PBT 4,740 24,090 8,341 2,923 2,297 32,341 8,422 -31.90% QoQ % -80.32% 188.81% 185.36% 27.25% -92.90% 284.01% - Horiz. % 56.28% 286.04% 99.04% 34.71% 27.27% 384.01% 100.00%
Tax -1,657 -14,056 -6,319 -2,071 -1,082 -6,821 -5,032 -52.41% QoQ % 88.21% -122.44% -205.12% -91.40% 84.14% -35.55% - Horiz. % 32.93% 279.33% 125.58% 41.16% 21.50% 135.55% 100.00%
NP 3,083 10,034 2,022 852 1,215 25,520 3,390 -6.15% QoQ % -69.27% 396.24% 137.32% -29.88% -95.24% 652.80% - Horiz. % 90.94% 295.99% 59.65% 25.13% 35.84% 752.80% 100.00%
NP to SH 3,459 10,099 1,432 1,062 1,008 23,100 4,307 -13.63% QoQ % -65.75% 605.24% 34.84% 5.36% -95.64% 436.34% - Horiz. % 80.31% 234.48% 33.25% 24.66% 23.40% 536.34% 100.00%
Tax Rate 34.96 % 58.35 % 75.76 % 70.85 % 47.10 % 21.09 % 59.75 % -30.11% QoQ % -40.09% -22.98% 6.93% 50.42% 123.33% -64.70% - Horiz. % 58.51% 97.66% 126.79% 118.58% 78.83% 35.30% 100.00%
Total Cost 48,787 70,901 77,010 54,912 56,391 66,643 101,744 -38.82% QoQ % -31.19% -7.93% 40.24% -2.62% -15.38% -34.50% - Horiz. % 47.95% 69.69% 75.69% 53.97% 55.42% 65.50% 100.00%
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.70% QoQ % 0.58% 0.29% -0.17% -0.20% -0.10% 2.16% - Horiz. % 102.55% 101.96% 101.67% 101.84% 102.05% 102.16% 100.00%
Dividend 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - 6,227 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 61.67 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 1,096,180 1,089,863 1,086,740 1,088,600 1,090,834 1,091,977 1,068,925 1.70% QoQ % 0.58% 0.29% -0.17% -0.20% -0.10% 2.16% - Horiz. % 102.55% 101.96% 101.67% 101.84% 102.05% 102.16% 100.00%
NOSH 777,433 778,474 781,828 788,841 790,460 791,288 791,797 -1.22% QoQ % -0.13% -0.43% -0.89% -0.20% -0.10% -0.06% - Horiz. % 98.19% 98.32% 98.74% 99.63% 99.83% 99.94% 100.00%
Ratio Analysis 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 5.94 % 12.40 % 2.56 % 1.53 % 2.11 % 27.69 % 3.22 % 50.58% QoQ % -52.10% 384.38% 67.32% -27.49% -92.38% 759.94% - Horiz. % 184.47% 385.09% 79.50% 47.52% 65.53% 859.94% 100.00%
ROE 0.32 % 0.93 % 0.13 % 0.10 % 0.09 % 2.12 % 0.40 % -13.86% QoQ % -65.59% 615.38% 30.00% 11.11% -95.75% 430.00% - Horiz. % 80.00% 232.50% 32.50% 25.00% 22.50% 530.00% 100.00%
Per Share 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.67 10.40 10.11 7.07 7.29 11.65 13.28 -36.89% QoQ % -35.87% 2.87% 43.00% -3.02% -37.42% -12.27% - Horiz. % 50.23% 78.31% 76.13% 53.24% 54.89% 87.73% 100.00%
EPS 0.44 1.30 0.18 0.13 0.13 2.92 0.54 -12.79% QoQ % -66.15% 622.22% 38.46% 0.00% -95.55% 440.74% - Horiz. % 81.48% 240.74% 33.33% 24.07% 24.07% 540.74% 100.00%
DPS 0.00 0.80 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.4100 1.4000 1.3900 1.3800 1.3800 1.3800 1.3500 2.95% QoQ % 0.71% 0.72% 0.72% 0.00% 0.00% 2.22% - Horiz. % 104.44% 103.70% 102.96% 102.22% 102.22% 102.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 6.48 10.12 9.88 6.97 7.20 11.52 13.14 -37.66% QoQ % -35.97% 2.43% 41.75% -3.19% -37.50% -12.33% - Horiz. % 49.32% 77.02% 75.19% 53.04% 54.79% 87.67% 100.00%
EPS 0.43 1.26 0.18 0.13 0.13 2.89 0.54 -14.12% QoQ % -65.87% 600.00% 38.46% 0.00% -95.50% 435.19% - Horiz. % 79.63% 233.33% 33.33% 24.07% 24.07% 535.19% 100.00%
DPS 0.00 0.78 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 1.3701 1.3622 1.3583 1.3606 1.3634 1.3648 1.3360 1.70% QoQ % 0.58% 0.29% -0.17% -0.21% -0.10% 2.16% - Horiz. % 102.55% 101.96% 101.67% 101.84% 102.05% 102.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.3900 0.3800 0.3700 0.3950 0.4550 0.4900 0.5300 -
P/RPS 5.85 3.66 3.66 5.59 6.24 4.21 3.99 29.15% QoQ % 59.84% 0.00% -34.53% -10.42% 48.22% 5.51% - Horiz. % 146.62% 91.73% 91.73% 140.10% 156.39% 105.51% 100.00%
P/EPS 87.66 29.29 202.01 293.40 356.80 16.78 97.43 -6.82% QoQ % 199.28% -85.50% -31.15% -17.77% 2,026.34% -82.78% - Horiz. % 89.97% 30.06% 207.34% 301.14% 366.21% 17.22% 100.00%
EY 1.14 3.41 0.50 0.34 0.28 5.96 1.03 7.02% QoQ % -66.57% 582.00% 47.06% 21.43% -95.30% 478.64% - Horiz. % 110.68% 331.07% 48.54% 33.01% 27.18% 578.64% 100.00%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.28 0.27 0.27 0.29 0.33 0.36 0.39 -19.87% QoQ % 3.70% 0.00% -6.90% -12.12% -8.33% -7.69% - Horiz. % 71.79% 69.23% 69.23% 74.36% 84.62% 92.31% 100.00%
Price Multiplier on Announcement Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 17/09/19 27/06/19 19/03/19 27/11/18 19/09/18 06/06/18 14/03/18 -
Price 0.3650 0.3800 0.3800 0.4150 0.4100 0.4750 0.5250 -
P/RPS 5.47 3.66 3.76 5.87 5.63 4.08 3.95 24.31% QoQ % 49.45% -2.66% -35.95% 4.26% 37.99% 3.29% - Horiz. % 138.48% 92.66% 95.19% 148.61% 142.53% 103.29% 100.00%
P/EPS 82.04 29.29 207.47 308.26 321.52 16.27 96.52 -10.30% QoQ % 180.10% -85.88% -32.70% -4.12% 1,876.15% -83.14% - Horiz. % 85.00% 30.35% 214.95% 319.37% 333.11% 16.86% 100.00%
EY 1.22 3.41 0.48 0.32 0.31 6.15 1.04 11.26% QoQ % -64.22% 610.42% 50.00% 3.23% -94.96% 491.35% - Horiz. % 117.31% 327.88% 46.15% 30.77% 29.81% 591.35% 100.00%
DY 0.00 2.11 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.26 0.27 0.27 0.30 0.30 0.34 0.39 -23.74% QoQ % -3.70% 0.00% -10.00% 0.00% -11.76% -12.82% - Horiz. % 66.67% 69.23% 69.23% 76.92% 76.92% 87.18% 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