[GLOBALC] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 29.05%
YoY- 29.84%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,840 36,019 24,446 13,115 59,446 48,272 26,734 43.02%
PBT -46,006 -16,008 8,749 -3,912 -1,661 1,716 4,148 -
Tax -4,823 -334 -334 0 0 0 0 -
NP -50,829 -16,342 8,415 -3,912 -1,661 1,716 4,148 -
-
NP to SH -51,108 -18,306 6,682 -4,810 -6,779 -1,953 1,919 -
-
Tax Rate - - 3.82% - - 0.00% 0.00% -
Total Cost 96,669 52,361 16,031 17,027 61,107 46,556 22,586 162.45%
-
Net Worth -5,022 26,797 51,915 40,222 45,238 50,076 53,398 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -5,022 26,797 51,915 40,222 45,238 50,076 53,398 -
NOSH 167,428 167,483 167,468 167,595 167,550 166,923 166,869 0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -110.88% -45.37% 34.42% -29.83% -2.79% 3.55% 15.52% -
ROE 0.00% -68.31% 12.87% -11.96% -14.98% -3.90% 3.59% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.38 21.51 14.60 7.83 35.48 28.92 16.02 42.71%
EPS -30.52 -10.93 3.99 -2.87 -4.05 -1.17 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.16 0.31 0.24 0.27 0.30 0.32 -
Adjusted Per Share Value based on latest NOSH - 167,595
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.34 21.48 14.58 7.82 35.46 28.79 15.95 42.99%
EPS -30.48 -10.92 3.99 -2.87 -4.04 -1.16 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.1598 0.3097 0.2399 0.2698 0.2987 0.3185 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.18 0.11 0.22 0.22 0.26 0.39 -
P/RPS 0.37 0.84 0.75 2.81 0.62 0.90 2.43 -71.32%
P/EPS -0.33 -1.65 2.76 -7.67 -5.44 -22.22 33.91 -
EY -305.25 -60.72 36.27 -13.05 -18.39 -4.50 2.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 0.35 0.92 0.81 0.87 1.22 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 16/11/11 24/08/11 -
Price 0.11 0.15 0.11 0.13 0.22 0.21 0.27 -
P/RPS 0.40 0.70 0.75 1.66 0.62 0.73 1.69 -61.56%
P/EPS -0.36 -1.37 2.76 -4.53 -5.44 -17.95 23.48 -
EY -277.50 -72.87 36.27 -22.08 -18.39 -5.57 4.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 0.35 0.54 0.81 0.70 0.84 -

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