[GLOBALC] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 37.32%
YoY- 110.85%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 21,670 24,868 27,827 27,050 23,696 21,483 22,552 -2.63%
PBT 21,271 7,894 3,042 9,277 6,621 4,123 3,071 264.65%
Tax 0 0 129 -185 0 0 -78 -
NP 21,271 7,894 3,171 9,092 6,621 4,123 2,993 270.97%
-
NP to SH 20,168 5,950 1,227 9,092 6,621 4,123 2,993 258.00%
-
Tax Rate 0.00% 0.00% -4.24% 1.99% 0.00% 0.00% 2.54% -
Total Cost 399 16,974 24,656 17,958 17,075 17,360 19,559 -92.58%
-
Net Worth 101,451 125,800 246,995 84,296 83,598 116,519 56,577 47.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,451 125,800 246,995 84,296 83,598 116,519 56,577 47.75%
NOSH 338,171 314,501 667,555 301,059 334,393 448,152 235,737 27.27%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 98.16% 31.74% 11.40% 33.61% 27.94% 19.19% 13.27% -
ROE 19.88% 4.73% 0.50% 10.79% 7.92% 3.54% 5.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 6.41 7.91 4.17 8.98 7.09 4.79 9.57 -23.50%
EPS 6.29 2.51 0.52 3.02 1.98 0.92 0.44 491.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.40 0.37 0.28 0.25 0.26 0.24 16.08%
Adjusted Per Share Value based on latest NOSH - 301,059
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.93 14.83 16.60 16.13 14.13 12.81 13.45 -2.60%
EPS 12.03 3.55 0.73 5.42 3.95 2.46 1.79 257.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6051 0.7504 1.4733 0.5028 0.4986 0.695 0.3375 47.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.98 0.89 0.90 0.85 1.00 1.02 1.26 -
P/RPS 15.29 11.26 21.59 9.46 14.11 21.28 13.17 10.49%
P/EPS 16.43 47.04 489.65 28.15 50.51 110.87 99.24 -69.94%
EY 6.09 2.13 0.20 3.55 1.98 0.90 1.01 232.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.27 2.23 2.43 3.04 4.00 3.92 5.25 -27.12%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 24/04/06 27/02/06 29/11/05 29/08/05 25/05/05 21/02/05 -
Price 0.90 0.98 0.95 1.00 0.85 0.80 1.24 -
P/RPS 14.04 12.39 22.79 11.13 12.00 16.69 12.96 5.49%
P/EPS 15.09 51.80 516.85 33.11 42.93 86.96 97.67 -71.30%
EY 6.63 1.93 0.19 3.02 2.33 1.15 1.02 249.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.45 2.57 3.57 3.40 3.08 5.17 -30.49%

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