[GLOBALC] QoQ Quarter Result on 31-Dec-2012 [#4]

Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -37.31%
YoY- -610.96%
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,648 3,545 6,200 9,830 11,573 11,332 13,115 -12.95%
PBT -8,429 -7,714 -4,198 -29,998 -24,757 12,661 -3,912 66.74%
Tax 0 0 0 -4,489 0 -334 0 -
NP -8,429 -7,714 -4,198 -34,487 -24,757 12,327 -3,912 66.74%
-
NP to SH -5,507 -6,308 -3,957 -34,311 -24,988 11,491 -4,810 9.43%
-
Tax Rate - - - - - 2.64% - -
Total Cost 19,077 11,259 10,398 44,317 36,330 -995 17,027 7.86%
-
Net Worth -550,699 -15,058 -10,060 -5,024 26,796 51,927 40,222 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -550,699 -15,058 -10,060 -5,024 26,796 51,927 40,222 -
NOSH 167,386 167,320 167,669 167,484 167,479 167,507 167,595 -0.08%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -79.16% -217.60% -67.71% -350.83% -213.92% 108.78% -29.83% -
ROE 0.00% 0.00% 0.00% 0.00% -93.25% 22.13% -11.96% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.36 2.12 3.70 5.87 6.91 6.77 7.83 -12.93%
EPS -3.29 -3.77 -2.36 -20.49 -14.92 6.86 -2.87 9.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.29 -0.09 -0.06 -0.03 0.16 0.31 0.24 -
Adjusted Per Share Value based on latest NOSH - 167,484
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 6.35 2.11 3.70 5.86 6.90 6.76 7.82 -12.95%
EPS -3.28 -3.76 -2.36 -20.47 -14.90 6.85 -2.87 9.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -3.2848 -0.0898 -0.06 -0.03 0.1598 0.3097 0.2399 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.05 0.045 0.05 0.10 0.18 0.11 0.22 -
P/RPS 0.79 2.12 1.35 1.70 2.60 1.63 2.81 -57.05%
P/EPS -1.52 -1.19 -2.12 -0.49 -1.21 1.60 -7.67 -65.97%
EY -65.80 -83.78 -47.20 -204.86 -82.89 62.36 -13.05 193.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.13 0.35 0.92 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 31/07/13 27/06/13 28/02/13 30/11/12 30/08/12 28/05/12 -
Price 0.04 0.05 0.045 0.11 0.15 0.11 0.13 -
P/RPS 0.63 2.36 1.22 1.87 2.17 1.63 1.66 -47.55%
P/EPS -1.22 -1.33 -1.91 -0.54 -1.01 1.60 -4.53 -58.26%
EY -82.25 -75.40 -52.44 -186.24 -99.47 62.36 -22.08 140.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.94 0.35 0.54 -

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