[GLOBALC] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 32.73%
YoY- 35.97%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 30,386 33,070 28,572 25,439 30,223 31,148 38,935 -15.22%
PBT -212,451 -215,930 -236,035 -49,876 -50,339 -66,667 -46,292 175.90%
Tax 0 0 0 0 -4,489 -4,489 -4,823 -
NP -212,451 -215,930 -236,035 -49,876 -54,828 -71,156 -51,115 158.28%
-
NP to SH -199,020 -200,956 -220,164 -33,691 -50,083 -69,564 -51,765 145.21%
-
Tax Rate - - - - - - - -
Total Cost 242,837 249,000 264,607 75,315 85,051 102,304 90,050 93.62%
-
Net Worth -222,977 -219,467 -231,067 -40,192 -550,699 -15,058 -10,060 687.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth -222,977 -219,467 -231,067 -40,192 -550,699 -15,058 -10,060 687.57%
NOSH 167,652 167,532 167,440 167,467 167,386 167,320 167,669 -0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -699.17% -652.95% -826.11% -196.06% -181.41% -228.44% -131.28% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.12 19.74 17.06 15.19 18.06 18.62 23.22 -15.22%
EPS -118.71 -119.95 -131.49 -20.12 -29.92 -41.58 -30.87 145.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -1.31 -1.38 -0.24 -3.29 -0.09 -0.06 687.61%
Adjusted Per Share Value based on latest NOSH - 167,467
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.12 19.73 17.04 15.17 18.03 18.58 23.22 -15.22%
EPS -118.71 -119.86 -131.32 -20.10 -29.87 -41.49 -30.88 145.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -1.3091 -1.3783 -0.2397 -3.2848 -0.0898 -0.06 687.61%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.045 0.06 0.06 0.045 0.05 0.045 0.05 -
P/RPS 0.25 0.30 0.35 0.30 0.28 0.24 0.22 8.88%
P/EPS -0.04 -0.05 -0.05 -0.22 -0.17 -0.11 -0.16 -60.28%
EY -2,638.00 -1,999.17 -2,191.47 -447.07 -598.41 -923.89 -617.46 163.06%
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 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 28/08/14 03/06/14 28/02/14 29/11/13 31/07/13 27/06/13 -
Price 0.01 0.05 0.06 0.05 0.04 0.05 0.045 -
P/RPS 0.06 0.25 0.35 0.33 0.22 0.27 0.19 -53.59%
P/EPS -0.01 -0.04 -0.05 -0.25 -0.13 -0.12 -0.15 -83.53%
EY -11,870.98 -2,399.01 -2,191.47 -402.36 -748.02 -831.50 -686.07 567.81%
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 0.00 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