[GLOBALC] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -444.01%
YoY- -381.65%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 53,702 48,585 46,643 45,285 45,011 44,110 44,659 13.06%
PBT -27,165 -23,842 -18,689 -16,665 -5,076 -1,487 195 -
Tax -36 -36 -36 -36 0 -2 -2 585.62%
NP -27,201 -23,878 -18,725 -16,701 -5,076 -1,489 193 -
-
NP to SH -27,905 -22,694 -16,943 -8,872 2,579 5,411 7,093 -
-
Tax Rate - - - - - - 1.03% -
Total Cost 80,903 72,463 65,368 61,986 50,087 45,599 44,466 48.98%
-
Net Worth 57,006 60,258 67,214 692,484 0 83,487 93,703 -28.18%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 57,006 60,258 67,214 692,484 0 83,487 93,703 -28.18%
NOSH 167,666 167,384 420,090 418,617 7,310,000 379,487 425,925 -46.25%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -50.65% -49.15% -40.15% -36.88% -11.28% -3.38% 0.43% -
ROE -48.95% -37.66% -25.21% -1.28% 0.00% 6.48% 7.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.03 29.03 11.10 1.11 0.62 11.62 10.49 110.32%
EPS -16.64 -13.56 -4.03 -0.22 0.04 1.43 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.16 0.17 0.00 0.22 0.22 33.63%
Adjusted Per Share Value based on latest NOSH - 418,617
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.03 28.98 27.82 27.01 26.85 26.31 26.64 13.05%
EPS -16.64 -13.54 -10.11 -5.29 1.54 3.23 4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.3594 0.4009 4.1305 0.00 0.498 0.5589 -28.18%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.32 0.37 0.35 0.47 0.52 0.50 0.57 -
P/RPS 1.00 1.27 3.15 42.28 84.45 4.30 5.44 -67.63%
P/EPS -1.92 -2.73 -8.68 -215.79 1,473.90 35.07 34.23 -
EY -52.01 -36.64 -11.52 -0.46 0.07 2.85 2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.03 2.19 2.76 0.00 2.27 2.59 -49.08%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 15/11/10 30/08/10 31/05/10 23/02/10 23/11/09 18/08/09 27/05/09 -
Price 0.25 0.33 0.45 0.45 0.47 0.55 0.45 -
P/RPS 0.78 1.14 4.05 40.48 76.33 4.73 4.29 -67.87%
P/EPS -1.50 -2.43 -11.16 -206.61 1,332.18 38.57 27.02 -
EY -66.57 -41.08 -8.96 -0.48 0.08 2.59 3.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.92 2.81 2.65 0.00 2.50 2.05 -49.27%

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