[GLOBALC] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 169.46%
YoY- 248.2%
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 34,752 19,490 48,892 53,468 49,796 43,198 52,682 -6.69%
PBT -355,934 -23,824 17,498 8,296 -24,214 -9,862 748 -
Tax 0 0 -668 0 0 0 -4 -
NP -355,934 -23,824 16,830 8,296 -24,214 -9,862 744 -
-
NP to SH -355,062 -20,532 13,364 3,838 -23,704 -9,862 744 -
-
Tax Rate - - 3.82% 0.00% - - 0.53% -
Total Cost 390,686 43,314 32,062 45,172 74,010 53,060 51,938 39.95%
-
Net Worth -219,360 -15,072 51,915 53,398 60,264 72,321 0 -
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth -219,360 -15,072 51,915 53,398 60,264 72,321 0 -
NOSH 167,450 167,471 167,468 166,869 167,401 328,733 393,846 -13.27%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -1,024.21% -122.24% 34.42% 15.52% -48.63% -22.83% 1.41% -
ROE 0.00% 0.00% 25.74% 7.19% -39.33% -13.64% 0.00% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.75 11.64 29.19 32.04 29.75 13.14 13.38 7.58%
EPS -212.04 -12.26 7.98 2.30 -14.16 -3.00 -0.26 205.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.31 -0.09 0.31 0.32 0.36 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 167,507
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.73 11.63 29.16 31.89 29.70 25.77 31.42 -6.69%
EPS -211.78 -12.25 7.97 2.29 -14.14 -5.88 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3084 -0.0899 0.3097 0.3185 0.3595 0.4314 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.06 0.045 0.11 0.39 0.37 0.50 0.70 -
P/RPS 0.29 0.39 0.38 1.22 1.24 3.80 5.23 -38.23%
P/EPS -0.03 -0.37 1.38 16.96 -2.61 -16.67 370.55 -
EY -3,534.00 -272.44 72.55 5.90 -38.27 -6.00 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 1.22 1.03 2.27 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 31/07/13 30/08/12 24/08/11 30/08/10 18/08/09 28/08/08 -
Price 0.05 0.05 0.11 0.27 0.33 0.55 1.00 -
P/RPS 0.24 0.43 0.38 0.84 1.11 4.19 7.48 -43.61%
P/EPS -0.02 -0.41 1.38 11.74 -2.33 -18.33 529.36 -
EY -4,240.80 -245.20 72.55 8.52 -42.91 -5.45 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.84 0.92 2.50 0.00 -

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