[GLOBALC] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -332.22%
YoY- -513.56%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 56,442 49,796 46,168 45,286 45,585 43,198 40,736 24.25%
PBT -18,656 -24,214 -21,896 -16,665 -4,656 -9,862 -13,800 22.23%
Tax 0 0 0 -36 0 0 0 -
NP -18,656 -24,214 -21,896 -16,701 -4,656 -9,862 -13,800 22.23%
-
NP to SH -19,826 -23,704 -18,484 -15,773 -3,649 -9,862 -13,800 27.29%
-
Tax Rate - - - - - - - -
Total Cost 75,098 74,010 68,064 61,987 50,241 53,060 54,536 23.75%
-
Net Worth 56,934 60,264 67,214 692,484 684,249 72,321 93,703 -28.24%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 56,934 60,264 67,214 692,484 684,249 72,321 93,703 -28.24%
NOSH 167,454 167,401 420,090 418,617 3,421,249 328,733 425,925 -46.30%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -33.05% -48.63% -47.43% -36.88% -10.21% -22.83% -33.88% -
ROE -34.82% -39.33% -27.50% -2.28% -0.53% -13.64% -14.73% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.71 29.75 10.99 1.11 1.33 13.14 9.56 131.49%
EPS -11.84 -14.16 -4.40 -0.40 -0.11 -3.00 -3.24 137.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.16 0.17 0.20 0.22 0.22 33.63%
Adjusted Per Share Value based on latest NOSH - 418,617
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 33.67 29.70 27.54 27.01 27.19 25.77 24.30 24.26%
EPS -11.83 -14.14 -11.03 -9.41 -2.18 -5.88 -8.23 27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3396 0.3595 0.4009 4.1305 4.0814 0.4314 0.5589 -28.23%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.37 0.35 0.47 0.52 0.50 0.57 -
P/RPS 0.95 1.24 3.18 42.28 39.03 3.80 5.96 -70.56%
P/EPS -2.70 -2.61 -7.95 -121.38 -487.50 -16.67 -17.59 -71.29%
EY -37.00 -38.27 -12.57 -0.82 -0.21 -6.00 -5.68 248.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 2.19 2.76 2.60 2.27 2.59 -49.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 30/08/10 31/05/10 23/02/10 23/11/09 18/08/09 27/05/09 -
Price 0.25 0.33 0.45 0.45 0.47 0.55 0.45 -
P/RPS 0.74 1.11 4.09 40.48 35.27 4.19 4.71 -70.85%
P/EPS -2.11 -2.33 -10.23 -116.21 -440.63 -18.33 -13.89 -71.49%
EY -47.36 -42.91 -9.78 -0.86 -0.23 -5.45 -7.20 250.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 2.81 2.65 2.35 2.50 2.05 -49.27%

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