[GLOBALC] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1888.15%
YoY- 947.16%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 18,616 20,180 24,583 23,404 21,774 22,850 24,993 -17.81%
PBT 5,927 -2,482 -111,057 148,041 -8,279 -17,075 -11,737 -
Tax -73 -2,030 0 0 0 0 0 -
NP 5,854 -4,512 -111,057 148,041 -8,279 -17,075 -11,737 -
-
NP to SH 5,854 -2,673 -111,057 148,041 -8,279 -17,075 -11,737 -
-
Tax Rate 1.23% - - 0.00% - - - -
Total Cost 12,762 24,692 135,640 -124,637 30,053 39,925 36,730 -50.54%
-
Net Worth 88,696 27,989 48,355 154,281 -413,526 -405,800 -385,996 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 88,696 27,989 48,355 154,281 -413,526 -405,800 -385,996 -
NOSH 354,787 139,947 230,265 230,270 19,997 20,000 20,001 578.97%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 31.45% -22.36% -451.76% 632.55% -38.02% -74.73% -46.96% -
ROE 6.60% -9.55% -229.67% 95.96% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 5.25 14.42 10.68 10.16 108.88 114.25 124.95 -87.89%
EPS 1.65 -1.91 -48.23 64.29 -41.40 -85.37 -58.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.20 0.21 0.67 -20.6788 -20.29 -19.2982 -
Adjusted Per Share Value based on latest NOSH - 230,270
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 11.10 12.04 14.66 13.96 12.99 13.63 14.91 -17.84%
EPS 3.49 -1.59 -66.24 88.30 -4.94 -10.18 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5291 0.1669 0.2884 0.9202 -2.4666 -2.4205 -2.3024 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.20 1.42 1.48 1.70 1.52 1.52 2.25 -
P/RPS 22.87 9.85 13.86 16.73 1.40 1.33 1.80 443.65%
P/EPS 72.73 -74.35 -3.07 2.64 -3.67 -1.78 -3.83 -
EY 1.38 -1.35 -32.59 37.82 -27.24 -56.17 -26.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.80 7.10 7.05 2.54 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 12/05/04 27/02/04 28/11/03 29/08/03 02/06/03 25/03/03 28/11/02 -
Price 0.85 1.27 1.58 1.75 1.52 1.52 2.25 -
P/RPS 16.20 8.81 14.80 17.22 1.40 1.33 1.80 332.09%
P/EPS 51.52 -66.49 -3.28 2.72 -3.67 -1.78 -3.83 -
EY 1.94 -1.50 -30.53 36.74 -27.24 -56.17 -26.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 6.35 7.52 2.61 0.00 0.00 0.00 -

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