[GLOMAC] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 60,109 131,092 66,003 78,431 65,494 73,585 81,674 -18.53% QoQ % -54.15% 98.62% -15.85% 19.75% -11.00% -9.90% - Horiz. % 73.60% 160.51% 80.81% 96.03% 80.19% 90.10% 100.00%
PBT 6,210 20,857 4,246 17,496 7,855 25,055 9,177 -22.98% QoQ % -70.23% 391.22% -75.73% 122.74% -68.65% 173.02% - Horiz. % 67.67% 227.27% 46.27% 190.65% 85.59% 273.02% 100.00%
Tax -2,051 -5,526 -3,578 -6,135 -2,739 -5,928 -2,067 -0.52% QoQ % 62.88% -54.44% 41.68% -123.99% 53.80% -186.79% - Horiz. % 99.23% 267.34% 173.10% 296.81% 132.51% 286.79% 100.00%
NP 4,159 15,331 668 11,361 5,116 19,127 7,110 -30.13% QoQ % -72.87% 2,195.06% -94.12% 122.07% -73.25% 169.02% - Horiz. % 58.50% 215.63% 9.40% 159.79% 71.95% 269.02% 100.00%
NP to SH 4,064 13,924 419 11,813 5,179 15,113 8,123 -37.06% QoQ % -70.81% 3,223.15% -96.45% 128.09% -65.73% 86.05% - Horiz. % 50.03% 171.41% 5.16% 145.43% 63.76% 186.05% 100.00%
Tax Rate 33.03 % 26.49 % 84.27 % 35.07 % 34.87 % 23.66 % 22.52 % 29.18% QoQ % 24.69% -68.57% 140.29% 0.57% 47.38% 5.06% - Horiz. % 146.67% 117.63% 374.20% 155.73% 154.84% 105.06% 100.00%
Total Cost 55,950 115,761 65,335 67,070 60,378 54,458 74,564 -17.47% QoQ % -51.67% 77.18% -2.59% 11.08% 10.87% -26.96% - Horiz. % 75.04% 155.25% 87.62% 89.95% 80.97% 73.04% 100.00%
Net Worth 1,189,615 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 3.55% QoQ % 1.31% 1.32% 0.63% -0.04% 0.67% 1.36% - Horiz. % 105.36% 104.00% 102.65% 102.00% 102.04% 101.36% 100.00%
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - 9,593 - - - 11,520 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.27% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 68.90 % - % - % - % 76.23 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 90.38% 0.00% 0.00% 0.00% 100.00% -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 1,189,615 1,174,265 1,158,946 1,151,638 1,152,042 1,144,418 1,129,057 3.55% QoQ % 1.31% 1.32% 0.63% -0.04% 0.67% 1.36% - Horiz. % 105.36% 104.00% 102.65% 102.00% 102.04% 101.36% 100.00%
NOSH 767,494 767,494 767,514 767,759 768,028 768,066 768,066 -0.05% QoQ % 0.00% -0.00% -0.03% -0.04% -0.00% 0.00% - Horiz. % 99.93% 99.93% 99.93% 99.96% 100.00% 100.00% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 6.92 % 11.69 % 1.01 % 14.49 % 7.81 % 25.99 % 8.71 % -14.25% QoQ % -40.80% 1,057.43% -93.03% 85.53% -69.95% 198.39% - Horiz. % 79.45% 134.21% 11.60% 166.36% 89.67% 298.39% 100.00%
ROE 0.34 % 1.19 % 0.04 % 1.03 % 0.45 % 1.32 % 0.72 % -39.44% QoQ % -71.43% 2,875.00% -96.12% 128.89% -65.91% 83.33% - Horiz. % 47.22% 165.28% 5.56% 143.06% 62.50% 183.33% 100.00%
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 7.83 17.08 8.60 10.22 8.53 9.58 10.63 -18.48% QoQ % -54.16% 98.60% -15.85% 19.81% -10.96% -9.88% - Horiz. % 73.66% 160.68% 80.90% 96.14% 80.24% 90.12% 100.00%
EPS 0.53 1.81 0.05 1.54 0.67 1.97 1.06 -37.08% QoQ % -70.72% 3,520.00% -96.75% 129.85% -65.99% 85.85% - Horiz. % 50.00% 170.75% 4.72% 145.28% 63.21% 185.85% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 1.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.5500 1.5300 1.5100 1.5000 1.5000 1.4900 1.4700 3.61% QoQ % 1.31% 1.32% 0.67% 0.00% 0.67% 1.36% - Horiz. % 105.44% 104.08% 102.72% 102.04% 102.04% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 7.51 16.38 8.25 9.80 8.19 9.20 10.21 -18.56% QoQ % -54.15% 98.55% -15.82% 19.66% -10.98% -9.89% - Horiz. % 73.56% 160.43% 80.80% 95.98% 80.22% 90.11% 100.00%
EPS 0.51 1.74 0.05 1.48 0.65 1.89 1.02 -37.08% QoQ % -70.69% 3,380.00% -96.62% 127.69% -65.61% 85.29% - Horiz. % 50.00% 170.59% 4.90% 145.10% 63.73% 185.29% 100.00%
DPS 0.00 1.20 0.00 0.00 0.00 1.44 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 83.33% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4869 1.4677 1.4485 1.4394 1.4399 1.4304 1.4112 3.55% QoQ % 1.31% 1.33% 0.63% -0.03% 0.66% 1.36% - Horiz. % 105.36% 104.00% 102.64% 102.00% 102.03% 101.36% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 0.3400 0.3150 0.3200 0.2850 0.3000 0.3550 0.3300 -
P/RPS 4.34 1.84 3.72 2.79 3.52 3.71 3.10 25.22% QoQ % 135.87% -50.54% 33.33% -20.74% -5.12% 19.68% - Horiz. % 140.00% 59.35% 120.00% 90.00% 113.55% 119.68% 100.00%
P/EPS 64.21 17.36 586.17 18.52 44.49 18.04 31.20 62.01% QoQ % 269.87% -97.04% 3,065.06% -58.37% 146.62% -42.18% - Horiz. % 205.80% 55.64% 1,878.75% 59.36% 142.60% 57.82% 100.00%
EY 1.56 5.76 0.17 5.40 2.25 5.54 3.20 -38.14% QoQ % -72.92% 3,288.24% -96.85% 140.00% -59.39% 73.12% - Horiz. % 48.75% 180.00% 5.31% 168.75% 70.31% 173.12% 100.00%
DY 0.00 3.97 0.00 0.00 0.00 4.23 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 93.85% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.22 0.21 0.21 0.19 0.20 0.24 0.22 - QoQ % 4.76% 0.00% 10.53% -5.00% -16.67% 9.09% - Horiz. % 100.00% 95.45% 95.45% 86.36% 90.91% 109.09% 100.00%
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 21/06/23 29/03/23 30/11/22 21/09/22 29/06/22 29/03/22 -
Price 0.3900 0.3100 0.3150 0.3050 0.2800 0.3050 0.3250 -
P/RPS 4.98 1.81 3.66 2.99 3.28 3.18 3.06 38.48% QoQ % 175.14% -50.55% 22.41% -8.84% 3.14% 3.92% - Horiz. % 162.75% 59.15% 119.61% 97.71% 107.19% 103.92% 100.00%
P/EPS 73.65 17.09 577.01 19.82 41.52 15.50 30.73 79.38% QoQ % 330.95% -97.04% 2,811.25% -52.26% 167.87% -49.56% - Horiz. % 239.67% 55.61% 1,877.68% 64.50% 135.11% 50.44% 100.00%
EY 1.36 5.85 0.17 5.04 2.41 6.45 3.25 -44.14% QoQ % -76.75% 3,341.18% -96.63% 109.13% -62.64% 98.46% - Horiz. % 41.85% 180.00% 5.23% 155.08% 74.15% 198.46% 100.00%
DY 0.00 4.03 0.00 0.00 0.00 4.92 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 81.91% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.25 0.20 0.21 0.20 0.19 0.20 0.22 8.92% QoQ % 25.00% -4.76% 5.00% 5.26% -5.00% -9.09% - Horiz. % 113.64% 90.91% 95.45% 90.91% 86.36% 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