[GLOBALC] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
16-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -144.13%
YoY- -28.3%
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 11,332 13,115 16,440 21,538 13,809 12,926 15,594 -19.18%
PBT 12,661 -3,912 -3,377 -2,432 10,505 -6,357 -4,121 -
Tax -334 0 0 0 0 0 0 -
NP 12,327 -3,912 -3,377 -2,432 10,505 -6,357 -4,121 -
-
NP to SH 11,491 -4,810 -4,826 -3,872 8,775 -6,856 -5,236 -
-
Tax Rate 2.64% - - - 0.00% - - -
Total Cost -995 17,027 19,817 23,970 3,304 19,283 19,715 -
-
Net Worth 51,927 40,222 45,138 50,285 53,587 45,259 51,961 -0.04%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 51,927 40,222 45,138 50,285 53,587 45,259 51,961 -0.04%
NOSH 167,507 167,595 167,178 167,619 167,461 167,628 167,617 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 108.78% -29.83% -20.54% -11.29% 76.07% -49.18% -26.43% -
ROE 22.13% -11.96% -10.69% -7.70% 16.38% -15.15% -10.08% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.77 7.83 9.83 12.85 8.25 7.71 9.30 -19.09%
EPS 6.86 -2.87 -2.88 -2.31 5.24 -4.09 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.24 0.27 0.30 0.32 0.27 0.31 0.00%
Adjusted Per Share Value based on latest NOSH - 167,619
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 6.76 7.82 9.81 12.85 8.24 7.71 9.30 -19.17%
EPS 6.85 -2.87 -2.88 -2.31 5.23 -4.09 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3097 0.2399 0.2692 0.2999 0.3196 0.27 0.3099 -0.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.11 0.22 0.22 0.26 0.39 0.20 0.17 -
P/RPS 1.63 2.81 2.24 2.02 4.73 2.59 1.83 -7.43%
P/EPS 1.60 -7.67 -7.62 -11.26 7.44 -4.89 -5.44 -
EY 62.36 -13.05 -13.12 -8.88 13.44 -20.45 -18.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.92 0.81 0.87 1.22 0.74 0.55 -26.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 29/02/12 16/11/11 24/08/11 18/05/11 28/02/11 -
Price 0.11 0.13 0.22 0.21 0.27 0.37 0.23 -
P/RPS 1.63 1.66 2.24 1.63 3.27 4.80 2.47 -24.22%
P/EPS 1.60 -4.53 -7.62 -9.09 5.15 -9.05 -7.36 -
EY 62.36 -22.08 -13.12 -11.00 19.41 -11.05 -13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.81 0.70 0.84 1.37 0.74 -39.32%

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