[GLOBALC] QoQ Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 338.9%
YoY- 30.95%
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,200 9,830 11,573 11,332 13,115 16,440 21,538 -56.36%
PBT -4,198 -29,998 -24,757 12,661 -3,912 -3,377 -2,432 43.84%
Tax 0 -4,489 0 -334 0 0 0 -
NP -4,198 -34,487 -24,757 12,327 -3,912 -3,377 -2,432 43.84%
-
NP to SH -3,957 -34,311 -24,988 11,491 -4,810 -4,826 -3,872 1.45%
-
Tax Rate - - - 2.64% - - - -
Total Cost 10,398 44,317 36,330 -995 17,027 19,817 23,970 -42.66%
-
Net Worth -10,060 -5,024 26,796 51,927 40,222 45,138 50,285 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth -10,060 -5,024 26,796 51,927 40,222 45,138 50,285 -
NOSH 167,669 167,484 167,479 167,507 167,595 167,178 167,619 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -67.71% -350.83% -213.92% 108.78% -29.83% -20.54% -11.29% -
ROE 0.00% 0.00% -93.25% 22.13% -11.96% -10.69% -7.70% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.70 5.87 6.91 6.77 7.83 9.83 12.85 -56.36%
EPS -2.36 -20.49 -14.92 6.86 -2.87 -2.88 -2.31 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.03 0.16 0.31 0.24 0.27 0.30 -
Adjusted Per Share Value based on latest NOSH - 167,507
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.70 5.86 6.90 6.76 7.82 9.81 12.85 -56.36%
EPS -2.36 -20.47 -14.90 6.85 -2.87 -2.88 -2.31 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.06 -0.03 0.1598 0.3097 0.2399 0.2692 0.2999 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.05 0.10 0.18 0.11 0.22 0.22 0.26 -
P/RPS 1.35 1.70 2.60 1.63 2.81 2.24 2.02 -23.54%
P/EPS -2.12 -0.49 -1.21 1.60 -7.67 -7.62 -11.26 -67.11%
EY -47.20 -204.86 -82.89 62.36 -13.05 -13.12 -8.88 204.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.13 0.35 0.92 0.81 0.87 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/06/13 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 16/11/11 -
Price 0.045 0.11 0.15 0.11 0.13 0.22 0.21 -
P/RPS 1.22 1.87 2.17 1.63 1.66 2.24 1.63 -17.54%
P/EPS -1.91 -0.54 -1.01 1.60 -4.53 -7.62 -9.09 -64.62%
EY -52.44 -186.24 -99.47 62.36 -22.08 -13.12 -11.00 182.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 0.35 0.54 0.81 0.70 -

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