[GLOBALC] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -373.96%
YoY- -837.33%
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 9,745 6,200 45,840 36,019 24,446 13,115 59,446 -70.08%
PBT -11,912 -4,198 -46,006 -16,008 8,749 -3,912 -1,661 272.33%
Tax 0 0 -4,823 -334 -334 0 0 -
NP -11,912 -4,198 -50,829 -16,342 8,415 -3,912 -1,661 272.33%
-
NP to SH -10,266 -3,957 -51,108 -18,306 6,682 -4,810 -6,779 31.90%
-
Tax Rate - - - - 3.82% - - -
Total Cost 21,657 10,398 96,669 52,361 16,031 17,027 61,107 -49.95%
-
Net Worth -15,072 -10,060 -5,022 26,797 51,915 40,222 45,238 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -15,072 -10,060 -5,022 26,797 51,915 40,222 45,238 -
NOSH 167,471 167,669 167,428 167,483 167,468 167,595 167,550 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -122.24% -67.71% -110.88% -45.37% 34.42% -29.83% -2.79% -
ROE 0.00% 0.00% 0.00% -68.31% 12.87% -11.96% -14.98% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.82 3.70 27.38 21.51 14.60 7.83 35.48 -70.06%
EPS -6.13 -2.36 -30.52 -10.93 3.99 -2.87 -4.05 31.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 -0.06 -0.03 0.16 0.31 0.24 0.27 -
Adjusted Per Share Value based on latest NOSH - 167,479
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.81 3.70 27.34 21.48 14.58 7.82 35.46 -70.09%
EPS -6.12 -2.36 -30.48 -10.92 3.99 -2.87 -4.04 31.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0899 -0.06 -0.03 0.1598 0.3097 0.2399 0.2698 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.045 0.05 0.10 0.18 0.11 0.22 0.22 -
P/RPS 0.77 1.35 0.37 0.84 0.75 2.81 0.62 15.55%
P/EPS -0.73 -2.12 -0.33 -1.65 2.76 -7.67 -5.44 -73.82%
EY -136.22 -47.20 -305.25 -60.72 36.27 -13.05 -18.39 280.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 1.13 0.35 0.92 0.81 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 31/07/13 27/06/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 -
Price 0.05 0.045 0.11 0.15 0.11 0.13 0.22 -
P/RPS 0.86 1.22 0.40 0.70 0.75 1.66 0.62 24.40%
P/EPS -0.82 -1.91 -0.36 -1.37 2.76 -4.53 -5.44 -71.70%
EY -122.60 -52.44 -277.50 -72.87 36.27 -22.08 -18.39 254.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.94 0.35 0.54 0.81 -

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