[GLOBALC] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 224.24%
YoY- -68.07%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 54,337 61,104 65,352 69,184 70,473 68,051 73,510 -18.20%
PBT 11,152 7,020 5,895 10,278 1,714 7,413 29,607 -47.75%
Tax -60 -78 -96 -95 -38 -83 -65 -5.18%
NP 11,092 6,942 5,799 10,183 1,676 7,330 29,542 -47.86%
-
NP to SH 9,766 4,953 3,128 7,494 -6,032 -397 21,394 -40.62%
-
Tax Rate 0.54% 1.11% 1.63% 0.92% 2.22% 1.12% 0.22% -
Total Cost 43,245 54,162 59,553 59,001 68,797 60,721 43,968 -1.09%
-
Net Worth 106,461 0 102,121 105,297 95,850 104,593 108,588 -1.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 106,461 0 102,121 105,297 95,850 104,593 108,588 -1.30%
NOSH 425,847 352,142 352,142 363,093 355,000 360,666 361,962 11.41%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 20.41% 11.36% 8.87% 14.72% 2.38% 10.77% 40.19% -
ROE 9.17% 0.00% 3.06% 7.12% -6.29% -0.38% 19.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.76 17.35 18.56 19.05 19.85 18.87 20.31 -26.58%
EPS 2.29 1.41 0.89 2.06 -1.70 -0.11 5.91 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.00 0.29 0.29 0.27 0.29 0.30 -11.41%
Adjusted Per Share Value based on latest NOSH - 363,093
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.41 36.45 38.98 41.27 42.04 40.59 43.85 -18.20%
EPS 5.83 2.95 1.87 4.47 -3.60 -0.24 12.76 -40.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.635 0.00 0.6091 0.6281 0.5717 0.6239 0.6477 -1.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.55 0.70 0.80 0.90 1.05 1.34 0.99 -
P/RPS 4.31 4.03 4.31 4.72 5.29 7.10 4.87 -7.80%
P/EPS 23.98 49.77 90.06 43.61 -61.80 -1,217.36 16.75 26.94%
EY 4.17 2.01 1.11 2.29 -1.62 -0.08 5.97 -21.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.00 2.76 3.10 3.89 4.62 3.30 -23.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 27/05/08 27/02/08 28/11/07 23/08/07 30/04/07 -
Price 0.75 1.00 0.88 0.73 0.93 1.12 1.48 -
P/RPS 5.88 5.76 4.74 3.83 4.68 5.94 7.29 -13.31%
P/EPS 32.70 71.10 99.07 35.37 -54.73 -1,017.50 25.04 19.41%
EY 3.06 1.41 1.01 2.83 -1.83 -0.10 3.99 -16.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.00 3.03 2.52 3.44 3.86 4.93 -28.12%

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