[GLOMAC] YoY Quarter Result on 2015-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 55,764 109,932 83,985 146,054 86,294 155,802 124,403 -12.51% YoY % -49.27% 30.89% -42.50% 69.25% -44.61% 25.24% - Horiz. % 44.83% 88.37% 67.51% 117.40% 69.37% 125.24% 100.00%
PBT 2,923 7,526 25,711 29,028 21,001 48,895 33,644 -33.44% YoY % -61.16% -70.73% -11.43% 38.22% -57.05% 45.33% - Horiz. % 8.69% 22.37% 76.42% 86.28% 62.42% 145.33% 100.00%
Tax -2,071 -5,448 -8,659 -9,531 -6,930 -8,868 -8,354 -20.73% YoY % 61.99% 37.08% 9.15% -37.53% 21.85% -6.15% - Horiz. % 24.79% 65.21% 103.65% 114.09% 82.95% 106.15% 100.00%
NP 852 2,078 17,052 19,497 14,071 40,027 25,290 -43.15% YoY % -59.00% -87.81% -12.54% 38.56% -64.85% 58.27% - Horiz. % 3.37% 8.22% 67.43% 77.09% 55.64% 158.27% 100.00%
NP to SH 1,062 1,406 18,248 17,530 13,173 39,201 23,924 -40.48% YoY % -24.47% -92.30% 4.10% 33.08% -66.40% 63.86% - Horiz. % 4.44% 5.88% 76.27% 73.27% 55.06% 163.86% 100.00%
Tax Rate 70.85 % 72.39 % 33.68 % 32.83 % 33.00 % 18.14 % 24.83 % 19.09% YoY % -2.13% 114.93% 2.59% -0.52% 81.92% -26.94% - Horiz. % 285.34% 291.54% 135.64% 132.22% 132.90% 73.06% 100.00%
Total Cost 54,912 107,854 66,933 126,557 72,223 115,775 99,113 -9.37% YoY % -49.09% 61.14% -47.11% 75.23% -37.62% 16.81% - Horiz. % 55.40% 108.82% 67.53% 127.69% 72.87% 116.81% 100.00%
Net Worth 1,088,600 1,076,140 1,081,897 965,938 902,459 858,203 724,555 7.02% YoY % 1.16% -0.53% 12.00% 7.03% 5.16% 18.45% - Horiz. % 150.24% 148.52% 149.32% 133.31% 124.55% 118.45% 100.00%
Dividend 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 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 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 1,088,600 1,076,140 1,081,897 965,938 902,459 858,203 724,555 7.02% YoY % 1.16% -0.53% 12.00% 7.03% 5.16% 18.45% - Horiz. % 150.24% 148.52% 149.32% 133.31% 124.55% 118.45% 100.00%
NOSH 788,841 722,242 721,264 715,510 727,790 727,291 683,542 2.42% YoY % 9.22% 0.14% 0.80% -1.69% 0.07% 6.40% - Horiz. % 115.40% 105.66% 105.52% 104.68% 106.47% 106.40% 100.00%
Ratio Analysis 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 1.53 % 1.89 % 20.30 % 13.35 % 16.31 % 25.69 % 20.33 % -35.01% YoY % -19.05% -90.69% 52.06% -18.15% -36.51% 26.36% - Horiz. % 7.53% 9.30% 99.85% 65.67% 80.23% 126.36% 100.00%
ROE 0.10 % 0.13 % 1.69 % 1.81 % 1.46 % 4.57 % 3.30 % -44.15% YoY % -23.08% -92.31% -6.63% 23.97% -68.05% 38.48% - Horiz. % 3.03% 3.94% 51.21% 54.85% 44.24% 138.48% 100.00%
Per Share 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 7.07 15.22 11.64 20.41 11.86 21.42 18.20 -14.57% YoY % -53.55% 30.76% -42.97% 72.09% -44.63% 17.69% - Horiz. % 38.85% 83.63% 63.96% 112.14% 65.16% 117.69% 100.00%
EPS 0.13 0.19 2.53 2.45 1.81 5.39 3.50 -42.22% YoY % -31.58% -92.49% 3.27% 35.36% -66.42% 54.00% - Horiz. % 3.71% 5.43% 72.29% 70.00% 51.71% 154.00% 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 1.4900 1.5000 1.3500 1.2400 1.1800 1.0600 4.49% YoY % -7.38% -0.67% 11.11% 8.87% 5.08% 11.32% - Horiz. % 130.19% 140.57% 141.51% 127.36% 116.98% 111.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 6.97 13.74 10.50 18.25 10.79 19.47 15.55 -12.51% YoY % -49.27% 30.86% -42.47% 69.14% -44.58% 25.21% - Horiz. % 44.82% 88.36% 67.52% 117.36% 69.39% 125.21% 100.00%
EPS 0.13 0.18 2.28 2.19 1.65 4.90 2.99 -40.69% YoY % -27.78% -92.11% 4.11% 32.73% -66.33% 63.88% - Horiz. % 4.35% 6.02% 76.25% 73.24% 55.18% 163.88% 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 1.3606 1.3450 1.3522 1.2073 1.1279 1.0726 0.9056 7.02% YoY % 1.16% -0.53% 12.00% 7.04% 5.16% 18.44% - Horiz. % 150.24% 148.52% 149.32% 133.31% 124.55% 118.44% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.3950 0.6550 0.7700 0.9100 1.1100 1.1300 0.8500 -
P/RPS 5.59 4.30 6.61 4.46 9.36 5.27 4.67 3.04% YoY % 30.00% -34.95% 48.21% -52.35% 77.61% 12.85% - Horiz. % 119.70% 92.08% 141.54% 95.50% 200.43% 112.85% 100.00%
P/EPS 293.40 336.46 30.43 37.14 61.33 20.96 24.29 51.45% YoY % -12.80% 1,005.69% -18.07% -39.44% 192.60% -13.71% - Horiz. % 1,207.90% 1,385.18% 125.28% 152.90% 252.49% 86.29% 100.00%
EY 0.34 0.30 3.29 2.69 1.63 4.77 4.12 -34.00% YoY % 13.33% -90.88% 22.30% 65.03% -65.83% 15.78% - Horiz. % 8.25% 7.28% 79.85% 65.29% 39.56% 115.78% 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 0.29 0.44 0.51 0.67 0.90 0.96 0.80 -15.55% YoY % -34.09% -13.73% -23.88% -25.56% -6.25% 20.00% - Horiz. % 36.25% 55.00% 63.75% 83.75% 112.50% 120.00% 100.00%
Price Multiplier on Announcement Date 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 27/11/18 27/11/17 30/11/16 02/12/15 03/12/14 03/12/13 03/12/12 -
Price 0.4150 0.6250 0.7200 0.9050 1.0500 1.1000 0.8100 -
P/RPS 5.87 4.11 6.18 4.43 8.86 5.13 4.45 4.72% YoY % 42.82% -33.50% 39.50% -50.00% 72.71% 15.28% - Horiz. % 131.91% 92.36% 138.88% 99.55% 199.10% 115.28% 100.00%
P/EPS 308.26 321.05 28.46 36.94 58.01 20.41 23.14 53.94% YoY % -3.98% 1,028.07% -22.96% -36.32% 184.22% -11.80% - Horiz. % 1,332.15% 1,387.42% 122.99% 159.64% 250.69% 88.20% 100.00%
EY 0.32 0.31 3.51 2.71 1.72 4.90 4.32 -35.18% YoY % 3.23% -91.17% 29.52% 57.56% -64.90% 13.43% - Horiz. % 7.41% 7.18% 81.25% 62.73% 39.81% 113.43% 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 0.42 0.48 0.67 0.85 0.93 0.76 -14.35% YoY % -28.57% -12.50% -28.36% -21.18% -8.60% 22.37% - Horiz. % 39.47% 55.26% 63.16% 88.16% 111.84% 122.37% 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 - Q2FY2016.pdf 
