[GLOMAC] YoY Quarter Result on 2018-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Revenue 75,390 104,613 61,512 55,764 109,932 83,985 146,054 -10.43% YoY % -27.93% 70.07% 10.31% -49.27% 30.89% -42.50% - Horiz. % 51.62% 71.63% 42.12% 38.18% 75.27% 57.50% 100.00%
PBT 19,511 14,319 9,166 2,923 7,526 25,711 29,028 -6.40% YoY % 36.26% 56.22% 213.58% -61.16% -70.73% -11.43% - Horiz. % 67.21% 49.33% 31.58% 10.07% 25.93% 88.57% 100.00%
Tax -7,088 -4,570 -2,903 -2,071 -5,448 -8,659 -9,531 -4.81% YoY % -55.10% -57.42% -40.17% 61.99% 37.08% 9.15% - Horiz. % 74.37% 47.95% 30.46% 21.73% 57.16% 90.85% 100.00%
NP 12,423 9,749 6,263 852 2,078 17,052 19,497 -7.23% YoY % 27.43% 55.66% 635.09% -59.00% -87.81% -12.54% - Horiz. % 63.72% 50.00% 32.12% 4.37% 10.66% 87.46% 100.00%
NP to SH 11,524 9,107 5,589 1,062 1,406 18,248 17,530 -6.75% YoY % 26.54% 62.95% 426.27% -24.47% -92.30% 4.10% - Horiz. % 65.74% 51.95% 31.88% 6.06% 8.02% 104.10% 100.00%
Tax Rate 36.33 % 31.92 % 31.67 % 70.85 % 72.39 % 33.68 % 32.83 % 1.70% YoY % 13.82% 0.79% -55.30% -2.13% 114.93% 2.59% - Horiz. % 110.66% 97.23% 96.47% 215.81% 220.50% 102.59% 100.00%
Total Cost 62,967 94,864 55,249 54,912 107,854 66,933 126,557 -10.97% YoY % -33.62% 71.70% 0.61% -49.09% 61.14% -47.11% - Horiz. % 49.75% 74.96% 43.66% 43.39% 85.22% 52.89% 100.00%
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 2.63% YoY % 2.05% 1.10% 0.53% 1.16% -0.53% 12.00% - Horiz. % 116.89% 114.54% 113.30% 112.70% 111.41% 112.00% 100.00%
Dividend 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 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 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Net Worth 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1,081,897 965,938 2.63% YoY % 2.05% 1.10% 0.53% 1.16% -0.53% 12.00% - Horiz. % 116.89% 114.54% 113.30% 112.70% 111.41% 112.00% 100.00%
NOSH 768,066 768,337 776,150 788,841 722,242 721,264 715,510 1.19% YoY % -0.04% -1.01% -1.61% 9.22% 0.14% 0.80% - Horiz. % 107.35% 107.38% 108.48% 110.25% 100.94% 100.80% 100.00%
Ratio Analysis 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
NP Margin 16.48 % 9.32 % 10.18 % 1.53 % 1.89 % 20.30 % 13.35 % 3.57% YoY % 76.82% -8.45% 565.36% -19.05% -90.69% 52.06% - Horiz. % 123.45% 69.81% 76.25% 11.46% 14.16% 152.06% 100.00%
ROE 1.02 % 0.82 % 0.51 % 0.10 % 0.13 % 1.69 % 1.81 % -9.11% YoY % 24.39% 60.78% 410.00% -23.08% -92.31% -6.63% - Horiz. % 56.35% 45.30% 28.18% 5.52% 7.18% 93.37% 100.00%
Per Share 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 9.82 13.62 7.93 7.07 15.22 11.64 20.41 -11.47% YoY % -27.90% 71.75% 12.16% -53.55% 30.76% -42.97% - Horiz. % 48.11% 66.73% 38.85% 34.64% 74.57% 57.03% 100.00%
EPS 1.50 1.19 0.72 0.13 0.19 2.53 2.45 -7.84% YoY % 26.05% 65.28% 453.85% -31.58% -92.49% 3.27% - Horiz. % 61.22% 48.57% 29.39% 5.31% 7.76% 103.27% 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 1.4700 1.4400 1.4100 1.3800 1.4900 1.5000 1.3500 1.43% YoY % 2.08% 2.13% 2.17% -7.38% -0.67% 11.11% - Horiz. % 108.89% 106.67% 104.44% 102.22% 110.37% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
RPS 9.42 13.08 7.69 6.97 13.74 10.50 18.25 -10.43% YoY % -27.98% 70.09% 10.33% -49.27% 30.86% -42.47% - Horiz. % 51.62% 71.67% 42.14% 38.19% 75.29% 57.53% 100.00%
EPS 1.44 1.14 0.70 0.13 0.18 2.28 2.19 -6.74% YoY % 26.32% 62.86% 438.46% -27.78% -92.11% 4.11% - Horiz. % 65.75% 52.05% 31.96% 5.94% 8.22% 104.11% 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 1.4112 1.3829 1.3678 1.3606 1.3450 1.3522 1.2073 2.63% YoY % 2.05% 1.10% 0.53% 1.16% -0.53% 12.00% - Horiz. % 116.89% 114.54% 113.29% 112.70% 111.41% 112.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.3850 0.3000 0.3600 0.3950 0.6550 0.7700 0.9100 -
P/RPS 3.92 2.20 4.54 5.59 4.30 6.61 4.46 -2.13% YoY % 78.18% -51.54% -18.78% 30.00% -34.95% 48.21% - Horiz. % 87.89% 49.33% 101.79% 125.34% 96.41% 148.21% 100.00%
P/EPS 25.66 25.31 49.99 293.40 336.46 30.43 37.14 -5.97% YoY % 1.38% -49.37% -82.96% -12.80% 1,005.69% -18.07% - Horiz. % 69.09% 68.15% 134.60% 789.98% 905.92% 81.93% 100.00%
EY 3.90 3.95 2.00 0.34 0.30 3.29 2.69 6.38% YoY % -1.27% 97.50% 488.24% 13.33% -90.88% 22.30% - Horiz. % 144.98% 146.84% 74.35% 12.64% 11.15% 122.30% 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 0.26 0.21 0.26 0.29 0.44 0.51 0.67 -14.58% YoY % 23.81% -19.23% -10.34% -34.09% -13.73% -23.88% - Horiz. % 38.81% 31.34% 38.81% 43.28% 65.67% 76.12% 100.00%
Price Multiplier on Announcement Date 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 CAGR
Date 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 30/11/16 02/12/15 -
Price 0.3250 0.3050 0.3650 0.4150 0.6250 0.7200 0.9050 -
P/RPS 3.31 2.24 4.61 5.87 4.11 6.18 4.43 -4.74% YoY % 47.77% -51.41% -21.47% 42.82% -33.50% 39.50% - Horiz. % 74.72% 50.56% 104.06% 132.51% 92.78% 139.50% 100.00%
P/EPS 21.66 25.73 50.69 308.26 321.05 28.46 36.94 -8.51% YoY % -15.82% -49.24% -83.56% -3.98% 1,028.07% -22.96% - Horiz. % 58.64% 69.65% 137.22% 834.49% 869.11% 77.04% 100.00%
EY 4.62 3.89 1.97 0.32 0.31 3.51 2.71 9.29% YoY % 18.77% 97.46% 515.63% 3.23% -91.17% 29.52% - Horiz. % 170.48% 143.54% 72.69% 11.81% 11.44% 129.52% 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 0.22 0.21 0.26 0.30 0.42 0.48 0.67 -16.93% YoY % 4.76% -19.23% -13.33% -28.57% -12.50% -28.36% - Horiz. % 32.84% 31.34% 38.81% 44.78% 62.69% 71.64% 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
(265) Announcement - Second Quarter Result (attachment).pdf 
