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

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -127.46%
YoY- -676.19%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 30,223 31,148 38,935 45,850 52,460 62,425 64,902 -39.89%
PBT -50,339 -66,667 -46,292 -46,006 -19,385 2,940 784 -
Tax -4,489 -4,489 -4,823 -4,823 -334 -334 0 -
NP -54,828 -71,156 -51,115 -50,829 -19,719 2,606 784 -
-
NP to SH -50,083 -69,564 -51,765 -52,618 -23,133 -2,017 -4,733 381.29%
-
Tax Rate - - - - - 11.36% 0.00% -
Total Cost 85,051 102,304 90,050 96,679 72,179 59,819 64,118 20.70%
-
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 -181.41% -228.44% -131.28% -110.86% -37.59% 4.17% 1.21% -
ROE 0.00% 0.00% 0.00% 0.00% -86.33% -3.88% -11.77% -
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 18.06 18.62 23.22 27.38 31.32 37.27 38.73 -39.83%
EPS -29.92 -41.58 -30.87 -31.42 -13.81 -1.20 -2.82 382.15%
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 18.03 18.58 23.22 27.35 31.29 37.23 38.71 -39.88%
EPS -29.87 -41.49 -30.88 -31.39 -13.80 -1.20 -2.82 381.61%
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 0.28 0.24 0.22 0.37 0.57 0.30 0.57 -37.71%
P/EPS -0.17 -0.11 -0.16 -0.32 -1.30 -9.14 -7.79 -92.17%
EY -598.41 -923.89 -617.46 -314.17 -76.74 -10.95 -12.84 1192.03%
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 0.22 0.27 0.19 0.40 0.48 0.30 0.34 -25.16%
P/EPS -0.13 -0.12 -0.15 -0.35 -1.09 -9.14 -4.60 -90.70%
EY -748.02 -831.50 -686.07 -285.61 -92.08 -10.95 -21.72 956.25%
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