[GLOBALC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 30.31%
YoY- 14.2%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 99,472 100,056 96,305 90,358 85,932 83,740 81,584 14.14%
PBT 31,576 23,064 26,696 21,490 16,492 17,112 18,753 41.57%
Tax 0 -55 -246 0 0 -399 -428 -
NP 31,576 23,009 26,449 21,490 16,492 16,713 18,325 43.77%
-
NP to SH 23,800 15,230 26,449 21,490 16,492 16,713 18,325 19.05%
-
Tax Rate 0.00% 0.24% 0.92% 0.00% 0.00% 2.33% 2.28% -
Total Cost 67,896 77,047 69,856 68,868 69,440 67,027 63,258 4.83%
-
Net Worth 125,800 132,671 93,823 92,629 116,519 106,498 90,642 24.44%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 125,800 132,671 93,823 92,629 116,519 106,498 90,642 24.44%
NOSH 314,501 358,571 335,084 370,517 448,152 443,743 412,011 -16.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 31.74% 23.00% 27.46% 23.78% 19.19% 19.96% 22.46% -
ROE 18.92% 11.48% 28.19% 23.20% 14.15% 15.69% 20.22% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 31.63 27.90 28.74 24.39 19.17 18.87 19.80 36.69%
EPS 10.04 6.43 7.89 5.80 3.68 3.78 4.45 72.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.28 0.25 0.26 0.24 0.22 49.02%
Adjusted Per Share Value based on latest NOSH - 334,393
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 59.33 59.68 57.44 53.90 51.26 49.95 48.66 14.14%
EPS 14.20 9.08 15.78 12.82 9.84 9.97 10.93 19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7504 0.7913 0.5596 0.5525 0.695 0.6352 0.5407 24.44%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.89 0.90 0.85 1.00 1.02 1.26 0.74 -
P/RPS 2.81 3.23 2.96 4.10 5.32 6.68 3.74 -17.36%
P/EPS 11.76 21.19 10.77 17.24 27.72 33.45 16.64 -20.67%
EY 8.50 4.72 9.29 5.80 3.61 2.99 6.01 26.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.43 3.04 4.00 3.92 5.25 3.36 -23.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/04/06 27/02/06 29/11/05 29/08/05 25/05/05 21/02/05 24/11/04 -
Price 0.98 0.95 1.00 0.85 0.80 1.24 0.80 -
P/RPS 3.10 3.40 3.48 3.49 4.17 6.57 4.04 -16.19%
P/EPS 12.95 22.37 12.67 14.66 21.74 32.92 17.99 -19.69%
EY 7.72 4.47 7.89 6.82 4.60 3.04 5.56 24.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.57 3.57 3.40 3.08 5.17 3.64 -23.21%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment