[GLOMAC] YoY Quarter Result on 2015-07-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 57,606 97,486 251,420 122,997 106,535 162,271 161,069 -15.74% YoY % -40.91% -61.23% 104.41% 15.45% -34.35% 0.75% - Horiz. % 35.76% 60.52% 156.09% 76.36% 66.14% 100.75% 100.00%
PBT 2,297 6,895 117,809 30,692 31,009 34,520 33,867 -36.13% YoY % -66.69% -94.15% 283.84% -1.02% -10.17% 1.93% - Horiz. % 6.78% 20.36% 347.86% 90.63% 91.56% 101.93% 100.00%
Tax -1,082 -4,672 -31,333 -6,872 -9,058 -9,538 -10,071 -31.04% YoY % 76.84% 85.09% -355.95% 24.13% 5.03% 5.29% - Horiz. % 10.74% 46.39% 311.12% 68.24% 89.94% 94.71% 100.00%
NP 1,215 2,223 86,476 23,820 21,951 24,982 23,796 -39.08% YoY % -45.34% -97.43% 263.04% 8.51% -12.13% 4.98% - Horiz. % 5.11% 9.34% 363.41% 100.10% 92.25% 104.98% 100.00%
NP to SH 1,008 2,104 85,538 21,069 20,845 24,133 20,996 -39.70% YoY % -52.09% -97.54% 305.99% 1.07% -13.62% 14.94% - Horiz. % 4.80% 10.02% 407.40% 100.35% 99.28% 114.94% 100.00%
Tax Rate 47.10 % 67.76 % 26.60 % 22.39 % 29.21 % 27.63 % 29.74 % 7.96% YoY % -30.49% 154.74% 18.80% -23.35% 5.72% -7.09% - Horiz. % 158.37% 227.84% 89.44% 75.29% 98.22% 92.91% 100.00%
Total Cost 56,391 95,263 164,944 99,177 84,584 137,289 137,273 -13.77% YoY % -40.80% -42.25% 66.31% 17.25% -38.39% 0.01% - Horiz. % 41.08% 69.40% 120.16% 72.25% 61.62% 100.01% 100.00%
Net Worth 1,090,834 1,084,003 1,080,935 960,287 907,883 830,690 609,561 10.18% YoY % 0.63% 0.28% 12.56% 5.77% 9.29% 36.28% - Horiz. % 178.95% 177.83% 177.33% 157.54% 148.94% 136.28% 100.00%
Dividend 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 1,090,834 1,084,003 1,080,935 960,287 907,883 830,690 609,561 10.18% YoY % 0.63% 0.28% 12.56% 5.77% 9.29% 36.28% - Horiz. % 178.95% 177.83% 177.33% 157.54% 148.94% 136.28% 100.00%
NOSH 790,460 722,669 720,623 716,632 726,306 716,112 564,408 5.77% YoY % 9.38% 0.28% 0.56% -1.33% 1.42% 26.88% - Horiz. % 140.05% 128.04% 127.68% 126.97% 128.68% 126.88% 100.00%
Ratio Analysis 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 2.11 % 2.28 % 34.40 % 19.37 % 20.60 % 15.40 % 14.77 % -27.69% YoY % -7.46% -93.37% 77.59% -5.97% 33.77% 4.27% - Horiz. % 14.29% 15.44% 232.90% 131.14% 139.47% 104.27% 100.00%
ROE 0.09 % 0.19 % 7.91 % 2.19 % 2.30 % 2.91 % 3.44 % -45.50% YoY % -52.63% -97.60% 261.19% -4.78% -20.96% -15.41% - Horiz. % 2.62% 5.52% 229.94% 63.66% 66.86% 84.59% 100.00%
Per Share 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.29 13.49 34.89 17.16 14.67 22.66 28.54 -20.34% YoY % -45.96% -61.34% 103.32% 16.97% -35.26% -20.60% - Horiz. % 25.54% 47.27% 122.25% 60.13% 51.40% 79.40% 100.00%
EPS 0.13 0.29 11.87 2.94 2.87 3.37 3.72 -42.81% YoY % -55.17% -97.56% 303.74% 2.44% -14.84% -9.41% - Horiz. % 3.49% 7.80% 319.09% 79.03% 77.15% 90.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3800 1.5000 1.5000 1.3400 1.2500 1.1600 1.0800 4.17% YoY % -8.00% 0.00% 11.94% 7.20% 7.76% 7.41% - Horiz. % 127.78% 138.89% 138.89% 124.07% 115.74% 107.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 7.20 12.18 31.42 15.37 13.32 20.28 20.13 -15.74% YoY % -40.89% -61.23% 104.42% 15.39% -34.32% 0.75% - Horiz. % 35.77% 60.51% 156.09% 76.35% 66.17% 100.75% 100.00%
EPS 0.13 0.26 10.69 2.63 2.61 3.02 2.62 -39.37% YoY % -50.00% -97.57% 306.46% 0.77% -13.58% 15.27% - Horiz. % 4.96% 9.92% 408.02% 100.38% 99.62% 115.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3634 1.3549 1.3510 1.2002 1.1347 1.0382 0.7619 10.18% YoY % 0.63% 0.29% 12.56% 5.77% 9.29% 36.26% - Horiz. % 178.95% 177.83% 177.32% 157.53% 148.93% 136.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.4550 0.6550 0.7800 0.8750 1.2000 1.2000 0.8500 -
P/RPS 6.24 4.86 2.24 5.10 8.18 5.30 2.98 13.10% YoY % 28.40% 116.96% -56.08% -37.65% 54.34% 77.85% - Horiz. % 209.40% 163.09% 75.17% 171.14% 274.50% 177.85% 100.00%
P/EPS 356.80 224.98 6.57 29.76 41.81 35.61 22.85 58.06% YoY % 58.59% 3,324.35% -77.92% -28.82% 17.41% 55.84% - Horiz. % 1,561.49% 984.60% 28.75% 130.24% 182.98% 155.84% 100.00%
EY 0.28 0.44 15.22 3.36 2.39 2.81 4.38 -36.75% YoY % -36.36% -97.11% 352.98% 40.59% -14.95% -35.84% - Horiz. % 6.39% 10.05% 347.49% 76.71% 54.57% 64.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.33 0.44 0.52 0.65 0.96 1.03 0.79 -13.53% YoY % -25.00% -15.38% -20.00% -32.29% -6.80% 30.38% - Horiz. % 41.77% 55.70% 65.82% 82.28% 121.52% 130.38% 100.00%
Price Multiplier on Announcement Date 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 19/09/18 27/09/17 21/09/16 17/09/15 24/09/14 23/09/13 26/09/12 -
Price 0.4100 0.6500 0.7550 0.8600 1.1700 1.1700 0.7900 -
P/RPS 5.63 4.82 2.16 5.01 7.98 5.16 2.77 12.54% YoY % 16.80% 123.15% -56.89% -37.22% 54.65% 86.28% - Horiz. % 203.25% 174.01% 77.98% 180.87% 288.09% 186.28% 100.00%
P/EPS 321.52 223.26 6.36 29.25 40.77 34.72 21.24 57.25% YoY % 44.01% 3,410.38% -78.26% -28.26% 17.43% 63.47% - Horiz. % 1,513.75% 1,051.13% 29.94% 137.71% 191.95% 163.47% 100.00%
EY 0.31 0.45 15.72 3.42 2.45 2.88 4.71 -36.45% YoY % -31.11% -97.14% 359.65% 39.59% -14.93% -38.85% - Horiz. % 6.58% 9.55% 333.76% 72.61% 52.02% 61.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.30 0.43 0.50 0.64 0.94 1.01 0.73 -13.77% YoY % -30.23% -14.00% -21.87% -31.91% -6.93% 38.36% - Horiz. % 41.10% 58.90% 68.49% 87.67% 128.77% 138.36% 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-Q1FY16.pdf 
