[GLOBALC] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.18%
YoY- 78.81%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 45,850 52,460 62,425 64,902 64,713 63,867 60,036 -16.38%
PBT -46,006 -19,385 2,940 784 -1,661 -2,405 -1,858 741.30%
Tax -4,823 -334 -334 0 0 0 0 -
NP -50,829 -19,719 2,606 784 -1,661 -2,405 -1,858 798.85%
-
NP to SH -52,618 -23,133 -2,017 -4,733 -6,779 -7,189 -6,335 307.51%
-
Tax Rate - - 11.36% 0.00% - - - -
Total Cost 96,679 72,179 59,819 64,118 66,374 66,272 61,894 34.44%
-
Net Worth -5,024 26,796 51,927 40,222 45,138 50,285 53,587 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth -5,024 26,796 51,927 40,222 45,138 50,285 53,587 -
NOSH 167,484 167,479 167,507 167,595 167,178 167,619 167,461 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -110.86% -37.59% 4.17% 1.21% -2.57% -3.77% -3.09% -
ROE 0.00% -86.33% -3.88% -11.77% -15.02% -14.30% -11.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.38 31.32 37.27 38.73 38.71 38.10 35.85 -16.37%
EPS -31.42 -13.81 -1.20 -2.82 -4.05 -4.29 -3.78 307.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.16 0.31 0.24 0.27 0.30 0.32 -
Adjusted Per Share Value based on latest NOSH - 167,595
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.35 31.29 37.23 38.71 38.60 38.09 35.81 -16.37%
EPS -31.39 -13.80 -1.20 -2.82 -4.04 -4.29 -3.78 307.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.1598 0.3097 0.2399 0.2692 0.2999 0.3196 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.10 0.18 0.11 0.22 0.22 0.26 0.39 -
P/RPS 0.37 0.57 0.30 0.57 0.57 0.68 1.09 -51.17%
P/EPS -0.32 -1.30 -9.14 -7.79 -5.43 -6.06 -10.31 -90.01%
EY -314.17 -76.74 -10.95 -12.84 -18.43 -16.50 -9.70 905.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 0.35 0.92 0.81 0.87 1.22 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 28/05/12 29/02/12 16/11/11 24/08/11 -
Price 0.11 0.15 0.11 0.13 0.22 0.21 0.27 -
P/RPS 0.40 0.48 0.30 0.34 0.57 0.55 0.75 -34.10%
P/EPS -0.35 -1.09 -9.14 -4.60 -5.43 -4.90 -7.14 -86.48%
EY -285.61 -92.08 -10.95 -21.72 -18.43 -20.42 -14.01 639.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.94 0.35 0.54 0.81 0.70 0.84 -

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