[GLOBALC] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -70.95%
YoY- -91.39%
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 49,796 43,198 52,682 68,840 93,078 90,358 78,954 -7.39%
PBT -24,214 -9,862 748 7,264 58,330 21,490 19,252 -
Tax 0 0 -4 -38 0 0 -434 -
NP -24,214 -9,862 744 7,226 58,330 21,490 18,818 -
-
NP to SH -23,704 -9,862 744 4,500 52,236 21,490 18,818 -
-
Tax Rate - - 0.53% 0.52% 0.00% 0.00% 2.25% -
Total Cost 74,010 53,060 51,938 61,614 34,748 68,868 60,136 3.51%
-
Net Worth 60,264 72,321 0 105,241 93,381 92,629 88,840 -6.26%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 60,264 72,321 0 105,241 93,381 92,629 88,840 -6.26%
NOSH 167,401 328,733 393,846 362,903 311,270 370,517 403,819 -13.64%
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 -48.63% -22.83% 1.41% 10.50% 62.67% 23.78% 23.83% -
ROE -39.33% -13.64% 0.00% 4.28% 55.94% 23.20% 21.18% -
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 29.75 13.14 13.38 18.97 29.90 24.39 19.55 7.24%
EPS -14.16 -3.00 -0.26 1.24 18.74 5.80 4.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.22 0.00 0.29 0.30 0.25 0.22 8.55%
Adjusted Per Share Value based on latest NOSH - 360,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 29.70 25.77 31.42 41.06 55.52 53.90 47.09 -7.39%
EPS -14.14 -5.88 0.44 2.68 31.16 12.82 11.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3595 0.4314 0.00 0.6277 0.557 0.5525 0.5299 -6.25%
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 0.37 0.50 0.70 1.34 0.98 1.00 0.93 -
P/RPS 1.24 3.80 5.23 7.06 3.28 4.10 4.76 -20.07%
P/EPS -2.61 -16.67 370.55 108.06 5.84 17.24 19.96 -
EY -38.27 -6.00 0.27 0.93 17.12 5.80 5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.27 0.00 4.62 3.27 4.00 4.23 -20.96%
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 30/08/10 18/08/09 28/08/08 23/08/07 28/08/06 29/08/05 25/08/04 -
Price 0.33 0.55 1.00 1.12 0.90 0.85 0.75 -
P/RPS 1.11 4.19 7.48 5.90 3.01 3.49 3.84 -18.67%
P/EPS -2.33 -18.33 529.36 90.32 5.36 14.66 16.09 -
EY -42.91 -5.45 0.19 1.11 18.65 6.82 6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.50 0.00 3.86 3.00 3.40 3.41 -19.60%

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