[GLOBALC] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 20.46%
YoY- 117.16%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 103,441 100,056 94,781 89,441 86,606 83,739 81,603 17.14%
PBT 26,834 23,063 23,092 18,229 15,307 17,111 10,683 84.88%
Tax -56 -56 -263 -180 -324 -397 -511 -77.13%
NP 26,778 23,007 22,829 18,049 14,983 16,714 10,172 90.76%
-
NP to SH 20,945 19,118 20,884 18,049 14,983 16,714 10,172 61.92%
-
Tax Rate 0.21% 0.24% 1.14% 0.99% 2.12% 2.32% 4.78% -
Total Cost 76,663 77,049 71,952 71,392 71,623 67,025 71,431 4.82%
-
Net Worth 125,800 246,995 84,296 83,598 116,519 56,577 94,863 20.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 125,800 246,995 84,296 83,598 116,519 56,577 94,863 20.72%
NOSH 314,501 667,555 301,059 334,393 448,152 235,737 431,200 -18.98%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 25.89% 22.99% 24.09% 20.18% 17.30% 19.96% 12.47% -
ROE 16.65% 7.74% 24.77% 21.59% 12.86% 29.54% 10.72% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 32.89 14.99 31.48 26.75 19.33 35.52 18.92 44.62%
EPS 6.66 2.86 6.94 5.40 3.34 7.09 2.36 99.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.28 0.25 0.26 0.24 0.22 49.02%
Adjusted Per Share Value based on latest NOSH - 334,393
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 61.70 59.68 56.53 53.35 51.66 49.95 48.67 17.15%
EPS 12.49 11.40 12.46 10.77 8.94 9.97 6.07 61.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7504 1.4733 0.5028 0.4986 0.695 0.3375 0.5658 20.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.89 0.90 0.85 1.00 1.02 1.26 0.74 -
P/RPS 2.71 6.00 2.70 3.74 5.28 3.55 3.91 -21.69%
P/EPS 13.36 31.43 12.25 18.53 30.51 17.77 31.37 -43.42%
EY 7.48 3.18 8.16 5.40 3.28 5.63 3.19 76.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.43 3.04 4.00 3.92 5.25 3.36 -23.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/04/06 27/02/06 29/11/05 29/08/05 25/05/05 21/02/05 24/11/04 -
Price 0.98 0.95 1.00 0.85 0.80 1.24 0.80 -
P/RPS 2.98 6.34 3.18 3.18 4.14 3.49 4.23 -20.84%
P/EPS 14.72 33.17 14.42 15.75 23.93 17.49 33.91 -42.69%
EY 6.80 3.01 6.94 6.35 4.18 5.72 2.95 74.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.57 3.57 3.40 3.08 5.17 3.64 -23.21%

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