[GLOBALC] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
02-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 51.51%
YoY- 37.69%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 20,180 24,583 23,404 21,774 22,850 24,993 16,308 15.21%
PBT -2,482 -111,057 148,041 -8,279 -17,075 -11,737 -17,475 -72.68%
Tax -2,030 0 0 0 0 0 0 -
NP -4,512 -111,057 148,041 -8,279 -17,075 -11,737 -17,475 -59.35%
-
NP to SH -2,673 -111,057 148,041 -8,279 -17,075 -11,737 -17,475 -71.30%
-
Tax Rate - - 0.00% - - - - -
Total Cost 24,692 135,640 -124,637 30,053 39,925 36,730 33,783 -18.81%
-
Net Worth 27,989 48,355 154,281 -413,526 -405,800 -385,996 -375,656 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 27,989 48,355 154,281 -413,526 -405,800 -385,996 -375,656 -
NOSH 139,947 230,265 230,270 19,997 20,000 20,001 19,998 264.56%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -22.36% -451.76% 632.55% -38.02% -74.73% -46.96% -107.16% -
ROE -9.55% -229.67% 95.96% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 14.42 10.68 10.16 108.88 114.25 124.95 81.54 -68.39%
EPS -1.91 -48.23 64.29 -41.40 -85.37 -58.68 -87.38 -92.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.67 -20.6788 -20.29 -19.2982 -18.7839 -
Adjusted Per Share Value based on latest NOSH - 19,997
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 12.04 14.66 13.96 12.99 13.63 14.91 9.73 15.21%
EPS -1.59 -66.24 88.30 -4.94 -10.18 -7.00 -10.42 -71.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.2884 0.9202 -2.4666 -2.4205 -2.3024 -2.2407 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 - -
Price 1.42 1.48 1.70 1.52 1.52 2.25 0.00 -
P/RPS 9.85 13.86 16.73 1.40 1.33 1.80 0.00 -
P/EPS -74.35 -3.07 2.64 -3.67 -1.78 -3.83 0.00 -
EY -1.35 -32.59 37.82 -27.24 -56.17 -26.08 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.10 7.05 2.54 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 28/11/03 29/08/03 02/06/03 25/03/03 28/11/02 30/08/02 -
Price 1.27 1.58 1.75 1.52 1.52 2.25 0.61 -
P/RPS 8.81 14.80 17.22 1.40 1.33 1.80 0.75 414.43%
P/EPS -66.49 -3.28 2.72 -3.67 -1.78 -3.83 -0.70 1964.60%
EY -1.50 -30.53 36.74 -27.24 -56.17 -26.08 -143.25 -95.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.35 7.52 2.61 0.00 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