[GLBHD] YoY Annual (Unaudited) Result on 30-Jun-2007 [#4]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
YoY- 463.6%
View:
Show?
Annual (Unaudited) Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 228,904 208,973 268,093 150,691 100,225 113,611 96,415 15.49%
PBT 14,226 22,361 50,037 15,813 -4,713 -28,381 -17,413 -
Tax -6,707 -5,593 -10,531 -1,687 601 -1,811 1,519 -
NP 7,519 16,768 39,506 14,126 -4,112 -30,192 -15,894 -
-
NP to SH 7,791 16,768 39,506 14,126 -3,885 -28,080 -15,894 -
-
Tax Rate 47.15% 25.01% 21.05% 10.67% - - - -
Total Cost 221,385 192,205 228,587 136,565 104,337 143,803 112,309 11.96%
-
Net Worth 386,762 224,159 204,706 166,848 138,531 136,734 104,962 24.26%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,370 - - 4,333 - - - -
Div Payout % 56.09% - - 30.68% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 386,762 224,159 204,706 166,848 138,531 136,734 104,962 24.26%
NOSH 218,510 219,764 220,114 216,687 209,896 201,079 194,375 1.96%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.28% 8.02% 14.74% 9.37% -4.10% -26.57% -16.48% -
ROE 2.01% 7.48% 19.30% 8.47% -2.80% -20.54% -15.14% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 104.76 95.09 121.80 69.54 47.75 56.50 49.60 13.26%
EPS 3.56 7.63 17.95 6.52 -1.86 -13.97 -3.32 -
DPS 2.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.77 1.02 0.93 0.77 0.66 0.68 0.54 21.86%
Adjusted Per Share Value based on latest NOSH - 222,260
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 102.69 93.75 120.27 67.60 44.96 50.97 43.25 15.49%
EPS 3.50 7.52 17.72 6.34 -1.74 -12.60 -7.13 -
DPS 1.96 0.00 0.00 1.94 0.00 0.00 0.00 -
NAPS 1.735 1.0056 0.9183 0.7485 0.6215 0.6134 0.4709 24.26%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.79 0.74 0.84 0.83 0.51 0.56 1.78 -
P/RPS 0.75 0.78 0.69 1.19 1.07 0.99 3.59 -22.96%
P/EPS 22.16 9.70 4.68 12.73 -27.55 -4.01 -21.77 -
EY 4.51 10.31 21.37 7.85 -3.63 -24.94 -4.59 -
DY 2.53 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.45 0.73 0.90 1.08 0.77 0.82 3.30 -28.24%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 28/08/08 28/08/07 29/08/06 29/08/05 27/08/04 -
Price 0.85 0.95 0.75 0.71 0.51 0.62 1.76 -
P/RPS 0.81 1.00 0.62 1.02 1.07 1.10 3.55 -21.82%
P/EPS 23.84 12.45 4.18 10.89 -27.55 -4.44 -21.52 -
EY 4.19 8.03 23.93 9.18 -3.63 -22.52 -4.65 -
DY 2.35 0.00 0.00 2.82 0.00 0.00 0.00 -
P/NAPS 0.48 0.93 0.81 0.92 0.77 0.91 3.26 -27.32%

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