[GLOBALC] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.56%
YoY- 39.79%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,169 90,399 101,415 103,441 100,056 94,781 89,441 -7.01%
PBT 32,947 38,801 41,484 26,834 23,063 23,092 18,229 48.21%
Tax -65 64 -56 -56 -56 -263 -180 -49.19%
NP 32,882 38,865 41,428 26,778 23,007 22,829 18,049 49.00%
-
NP to SH 23,471 33,192 34,492 20,945 19,118 20,884 18,049 19.08%
-
Tax Rate 0.20% -0.16% 0.13% 0.21% 0.24% 1.14% 0.99% -
Total Cost 47,287 51,534 59,987 76,663 77,049 71,952 71,392 -23.95%
-
Net Worth 101,637 112,581 101,451 125,800 246,995 84,296 83,598 13.87%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 101,637 112,581 101,451 125,800 246,995 84,296 83,598 13.87%
NOSH 362,991 363,167 338,171 314,501 667,555 301,059 334,393 5.60%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 41.02% 42.99% 40.85% 25.89% 22.99% 24.09% 20.18% -
ROE 23.09% 29.48% 34.00% 16.65% 7.74% 24.77% 21.59% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 22.09 24.89 29.99 32.89 14.99 31.48 26.75 -11.94%
EPS 6.47 9.14 10.20 6.66 2.86 6.94 5.40 12.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.31 0.30 0.40 0.37 0.28 0.25 7.82%
Adjusted Per Share Value based on latest NOSH - 314,501
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 47.82 53.92 60.49 61.70 59.68 56.53 53.35 -7.01%
EPS 14.00 19.80 20.57 12.49 11.40 12.46 10.77 19.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6062 0.6715 0.6051 0.7504 1.4733 0.5028 0.4986 13.87%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.95 0.90 0.98 0.89 0.90 0.85 1.00 -
P/RPS 4.30 3.62 3.27 2.71 6.00 2.70 3.74 9.72%
P/EPS 14.69 9.85 9.61 13.36 31.43 12.25 18.53 -14.30%
EY 6.81 10.16 10.41 7.48 3.18 8.16 5.40 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.90 3.27 2.23 2.43 3.04 4.00 -10.41%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 28/08/06 24/04/06 27/02/06 29/11/05 29/08/05 -
Price 1.25 0.90 0.90 0.98 0.95 1.00 0.85 -
P/RPS 5.66 3.62 3.00 2.98 6.34 3.18 3.18 46.71%
P/EPS 19.33 9.85 8.82 14.72 33.17 14.42 15.75 14.58%
EY 5.17 10.16 11.33 6.80 3.01 6.94 6.35 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.46 2.90 3.00 2.45 2.57 3.57 3.40 19.77%

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