[GLOBALC] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -179.19%
YoY- -653.92%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 20,393 9,745 6,200 45,840 36,019 24,446 13,115 34.18%
PBT -20,341 -11,912 -4,198 -46,006 -16,008 8,749 -3,912 199.83%
Tax 0 0 0 -4,823 -334 -334 0 -
NP -20,341 -11,912 -4,198 -50,829 -16,342 8,415 -3,912 199.83%
-
NP to SH 16,013 -10,266 -3,957 -51,108 -18,306 6,682 -4,810 -
-
Tax Rate - - - - - 3.82% - -
Total Cost 40,734 21,657 10,398 96,669 52,361 16,031 17,027 78.77%
-
Net Worth -551,074 -15,072 -10,060 -5,022 26,797 51,915 40,222 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -551,074 -15,072 -10,060 -5,022 26,797 51,915 40,222 -
NOSH 167,499 167,471 167,669 167,428 167,483 167,468 167,595 -0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -99.75% -122.24% -67.71% -110.88% -45.37% 34.42% -29.83% -
ROE 0.00% 0.00% 0.00% 0.00% -68.31% 12.87% -11.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.17 5.82 3.70 27.38 21.51 14.60 7.83 34.14%
EPS -9.56 -6.13 -2.36 -30.52 -10.93 3.99 -2.87 122.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.29 -0.09 -0.06 -0.03 0.16 0.31 0.24 -
Adjusted Per Share Value based on latest NOSH - 167,484
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.16 5.81 3.70 27.34 21.48 14.58 7.82 34.18%
EPS 9.55 -6.12 -2.36 -30.48 -10.92 3.99 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.287 -0.0899 -0.06 -0.03 0.1598 0.3097 0.2399 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.05 0.045 0.05 0.10 0.18 0.11 0.22 -
P/RPS 0.41 0.77 1.35 0.37 0.84 0.75 2.81 -72.25%
P/EPS 0.52 -0.73 -2.12 -0.33 -1.65 2.76 -7.67 -
EY 191.20 -136.22 -47.20 -305.25 -60.72 36.27 -13.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.13 0.35 0.92 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 31/07/13 27/06/13 28/02/13 30/11/12 30/08/12 28/05/12 -
Price 0.04 0.05 0.045 0.11 0.15 0.11 0.13 -
P/RPS 0.33 0.86 1.22 0.40 0.70 0.75 1.66 -65.90%
P/EPS 0.42 -0.82 -1.91 -0.36 -1.37 2.76 -4.53 -
EY 239.00 -122.60 -52.44 -277.50 -72.87 36.27 -22.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.94 0.35 0.54 -

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