[GLOMAC] YoY Quarter Result on 2021-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 55,799 78,431 75,390 104,613 61,512 55,764 109,932 -10.68% YoY % -28.86% 4.03% -27.93% 70.07% 10.31% -49.27% - Horiz. % 50.76% 71.35% 68.58% 95.16% 55.95% 50.73% 100.00%
PBT 659 17,496 19,511 14,319 9,166 2,923 7,526 -33.35% YoY % -96.23% -10.33% 36.26% 56.22% 213.58% -61.16% - Horiz. % 8.76% 232.47% 259.25% 190.26% 121.79% 38.84% 100.00%
Tax -348 -6,135 -7,088 -4,570 -2,903 -2,071 -5,448 -36.76% YoY % 94.33% 13.45% -55.10% -57.42% -40.17% 61.99% - Horiz. % 6.39% 112.61% 130.10% 83.88% 53.29% 38.01% 100.00%
NP 311 11,361 12,423 9,749 6,263 852 2,078 -27.12% YoY % -97.26% -8.55% 27.43% 55.66% 635.09% -59.00% - Horiz. % 14.97% 546.73% 597.83% 469.15% 301.40% 41.00% 100.00%
NP to SH 483 11,813 11,524 9,107 5,589 1,062 1,406 -16.31% YoY % -95.91% 2.51% 26.54% 62.95% 426.27% -24.47% - Horiz. % 34.35% 840.18% 819.63% 647.72% 397.51% 75.53% 100.00%
Tax Rate 52.81 % 35.07 % 36.33 % 31.92 % 31.67 % 70.85 % 72.39 % -5.12% YoY % 50.58% -3.47% 13.82% 0.79% -55.30% -2.13% - Horiz. % 72.95% 48.45% 50.19% 44.09% 43.75% 97.87% 100.00%
Total Cost 55,488 67,070 62,967 94,864 55,249 54,912 107,854 -10.48% YoY % -17.27% 6.52% -33.62% 71.70% 0.61% -49.09% - Horiz. % 51.45% 62.19% 58.38% 87.96% 51.23% 50.91% 100.00%
Net Worth 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1.79% YoY % 3.96% 2.00% 2.05% 1.10% 0.53% 1.16% - Horiz. % 111.26% 107.02% 104.92% 102.81% 101.69% 101.16% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 1,197,290 1,151,638 1,129,057 1,106,405 1,094,371 1,088,600 1,076,140 1.79% YoY % 3.96% 2.00% 2.05% 1.10% 0.53% 1.16% - Horiz. % 111.26% 107.02% 104.92% 102.81% 101.69% 101.16% 100.00%
NOSH 767,494 767,759 768,066 768,337 776,150 788,841 722,242 1.02% YoY % -0.03% -0.04% -0.04% -1.01% -1.61% 9.22% - Horiz. % 106.27% 106.30% 106.34% 106.38% 107.46% 109.22% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 0.56 % 14.49 % 16.48 % 9.32 % 10.18 % 1.53 % 1.89 % -18.34% YoY % -96.14% -12.08% 76.82% -8.45% 565.36% -19.05% - Horiz. % 29.63% 766.67% 871.96% 493.12% 538.62% 80.95% 100.00%
ROE 0.04 % 1.03 % 1.02 % 0.82 % 0.51 % 0.10 % 0.13 % -17.83% YoY % -96.12% 0.98% 24.39% 60.78% 410.00% -23.08% - Horiz. % 30.77% 792.31% 784.62% 630.77% 392.31% 76.92% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 7.27 10.22 9.82 13.62 7.93 7.07 15.22 -11.58% YoY % -28.86% 4.07% -27.90% 71.75% 12.16% -53.55% - Horiz. % 47.77% 67.15% 64.52% 89.49% 52.10% 46.45% 100.00%
EPS 0.06 1.54 1.50 1.19 0.72 0.13 0.19 -17.47% YoY % -96.10% 2.67% 26.05% 65.28% 453.85% -31.58% - Horiz. % 31.58% 810.53% 789.47% 626.32% 378.95% 68.42% 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 1.5600 1.5000 1.4700 1.4400 1.4100 1.3800 1.4900 0.77% YoY % 4.00% 2.04% 2.08% 2.13% 2.17% -7.38% - Horiz. % 104.70% 100.67% 98.66% 96.64% 94.63% 92.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 800,089 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 6.97 9.80 9.42 13.08 7.69 6.97 13.74 -10.69% YoY % -28.88% 4.03% -27.98% 70.09% 10.33% -49.27% - Horiz. % 50.73% 71.32% 68.56% 95.20% 55.97% 50.73% 100.00%
EPS 0.06 1.48 1.44 1.14 0.70 0.13 0.18 -16.72% YoY % -95.95% 2.78% 26.32% 62.86% 438.46% -27.78% - Horiz. % 33.33% 822.22% 800.00% 633.33% 388.89% 72.22% 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 1.4964 1.4394 1.4112 1.3829 1.3678 1.3606 1.3450 1.79% YoY % 3.96% 2.00% 2.05% 1.10% 0.53% 1.16% - Horiz. % 111.26% 107.02% 104.92% 102.82% 101.70% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.3550 0.2850 0.3850 0.3000 0.3600 0.3950 0.6550 -
P/RPS 4.88 2.79 3.92 2.20 4.54 5.59 4.30 2.13% YoY % 74.91% -28.83% 78.18% -51.54% -18.78% 30.00% - Horiz. % 113.49% 64.88% 91.16% 51.16% 105.58% 130.00% 100.00%
P/EPS 564.10 18.52 25.66 25.31 49.99 293.40 336.46 8.99% YoY % 2,945.90% -27.83% 1.38% -49.37% -82.96% -12.80% - Horiz. % 167.66% 5.50% 7.63% 7.52% 14.86% 87.20% 100.00%
EY 0.18 5.40 3.90 3.95 2.00 0.34 0.30 -8.16% YoY % -96.67% 38.46% -1.27% 97.50% 488.24% 13.33% - Horiz. % 60.00% 1,800.00% 1,300.00% 1,316.67% 666.67% 113.33% 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 0.23 0.19 0.26 0.21 0.26 0.29 0.44 -10.24% YoY % 21.05% -26.92% 23.81% -19.23% -10.34% -34.09% - Horiz. % 52.27% 43.18% 59.09% 47.73% 59.09% 65.91% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 29/11/23 30/11/22 29/11/21 25/11/20 25/11/19 27/11/18 27/11/17 -
Price 0.3750 0.3050 0.3250 0.3050 0.3650 0.4150 0.6250 -
P/RPS 5.16 2.99 3.31 2.24 4.61 5.87 4.11 3.86% YoY % 72.58% -9.67% 47.77% -51.41% -21.47% 42.82% - Horiz. % 125.55% 72.75% 80.54% 54.50% 112.17% 142.82% 100.00%
P/EPS 595.88 19.82 21.66 25.73 50.69 308.26 321.05 10.85% YoY % 2,906.46% -8.49% -15.82% -49.24% -83.56% -3.98% - Horiz. % 185.60% 6.17% 6.75% 8.01% 15.79% 96.02% 100.00%
EY 0.17 5.04 4.62 3.89 1.97 0.32 0.31 -9.52% YoY % -96.63% 9.09% 18.77% 97.46% 515.63% 3.23% - Horiz. % 54.84% 1,625.81% 1,490.32% 1,254.84% 635.48% 103.23% 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 0.24 0.20 0.22 0.21 0.26 0.30 0.42 -8.90% YoY % 20.00% -9.09% 4.76% -19.23% -13.33% -28.57% - Horiz. % 57.14% 47.62% 52.38% 50.00% 61.90% 71.43% 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 - Financial result (Q2 2022).pdf 
