[GLOBALC] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.85%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 69,184 70,473 68,051 73,510 80,169 90,399 101,415 -22.45%
PBT 10,278 1,714 7,413 29,607 32,947 38,801 41,484 -60.45%
Tax -95 -38 -83 -65 -65 64 -56 42.10%
NP 10,183 1,676 7,330 29,542 32,882 38,865 41,428 -60.66%
-
NP to SH 7,494 -6,032 -397 21,394 23,471 33,192 34,492 -63.75%
-
Tax Rate 0.92% 2.22% 1.12% 0.22% 0.20% -0.16% 0.13% -
Total Cost 59,001 68,797 60,721 43,968 47,287 51,534 59,987 -1.09%
-
Net Worth 105,297 95,850 104,593 108,588 101,637 112,581 101,451 2.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 105,297 95,850 104,593 108,588 101,637 112,581 101,451 2.50%
NOSH 363,093 355,000 360,666 361,962 362,991 363,167 338,171 4.84%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 14.72% 2.38% 10.77% 40.19% 41.02% 42.99% 40.85% -
ROE 7.12% -6.29% -0.38% 19.70% 23.09% 29.48% 34.00% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 19.05 19.85 18.87 20.31 22.09 24.89 29.99 -26.04%
EPS 2.06 -1.70 -0.11 5.91 6.47 9.14 10.20 -65.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.27 0.29 0.30 0.28 0.31 0.30 -2.22%
Adjusted Per Share Value based on latest NOSH - 361,962
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 41.27 42.04 40.59 43.85 47.82 53.92 60.49 -22.44%
EPS 4.47 -3.60 -0.24 12.76 14.00 19.80 20.57 -63.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6281 0.5717 0.6239 0.6477 0.6062 0.6715 0.6051 2.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.90 1.05 1.34 0.99 0.95 0.90 0.98 -
P/RPS 4.72 5.29 7.10 4.87 4.30 3.62 3.27 27.63%
P/EPS 43.61 -61.80 -1,217.36 16.75 14.69 9.85 9.61 173.34%
EY 2.29 -1.62 -0.08 5.97 6.81 10.16 10.41 -63.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.89 4.62 3.30 3.39 2.90 3.27 -3.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 23/08/07 30/04/07 26/02/07 29/11/06 28/08/06 -
Price 0.73 0.93 1.12 1.48 1.25 0.90 0.90 -
P/RPS 3.83 4.68 5.94 7.29 5.66 3.62 3.00 17.63%
P/EPS 35.37 -54.73 -1,017.50 25.04 19.33 9.85 8.82 151.77%
EY 2.83 -1.83 -0.10 3.99 5.17 10.16 11.33 -60.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 3.44 3.86 4.93 4.46 2.90 3.00 -10.94%

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