[GLOBALC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -44.93%
YoY- 54.11%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 70,502 68,840 72,836 80,172 83,432 93,078 99,472 -20.48%
PBT 6,036 7,264 18,216 27,947 47,678 58,330 31,576 -66.78%
Tax -50 -38 0 -65 -86 0 0 -
NP 5,985 7,226 18,216 27,882 47,592 58,330 31,576 -66.96%
-
NP to SH 3,282 4,500 15,492 23,471 42,620 52,236 23,800 -73.27%
-
Tax Rate 0.83% 0.52% 0.00% 0.23% 0.18% 0.00% 0.00% -
Total Cost 64,517 61,614 54,620 52,290 35,840 34,748 67,896 -3.34%
-
Net Worth 97,755 105,241 108,504 89,779 95,097 93,381 125,800 -15.46%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 97,755 105,241 108,504 89,779 95,097 93,381 125,800 -15.46%
NOSH 362,058 362,903 361,682 320,642 306,765 311,270 314,501 9.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.49% 10.50% 25.01% 34.78% 57.04% 62.67% 31.74% -
ROE 3.36% 4.28% 14.28% 26.14% 44.82% 55.94% 18.92% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.47 18.97 20.14 25.00 27.20 29.90 31.63 -27.61%
EPS 0.91 1.24 4.28 7.32 13.89 18.74 10.04 -79.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.30 0.28 0.31 0.30 0.40 -23.03%
Adjusted Per Share Value based on latest NOSH - 362,991
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.05 41.06 43.44 47.82 49.76 55.52 59.33 -20.49%
EPS 1.96 2.68 9.24 14.00 25.42 31.16 14.20 -73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5831 0.6277 0.6472 0.5355 0.5672 0.557 0.7504 -15.46%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.05 1.34 0.99 0.95 0.90 0.98 0.89 -
P/RPS 5.39 7.06 4.92 3.80 3.31 3.28 2.81 54.31%
P/EPS 115.81 108.06 23.11 12.98 6.48 5.84 11.76 358.79%
EY 0.86 0.93 4.33 7.71 15.44 17.12 8.50 -78.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.89 4.62 3.30 3.39 2.90 3.27 2.23 44.86%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 23/08/07 30/04/07 26/02/07 29/11/06 28/08/06 24/04/06 -
Price 0.93 1.12 1.48 1.25 0.90 0.90 0.98 -
P/RPS 4.78 5.90 7.35 5.00 3.31 3.01 3.10 33.43%
P/EPS 102.57 90.32 34.55 17.08 6.48 5.36 12.95 296.84%
EY 0.97 1.11 2.89 5.86 15.44 18.65 7.72 -74.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 3.86 4.93 4.46 2.90 3.00 2.45 25.36%

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