[GLOBALC] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -82.59%
YoY- 192.37%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 83,432 96,305 81,584 93,014 81,653 109,842 110,646 -4.59%
PBT 47,678 26,696 18,753 52,342 -56,665 -37,852 -31,546 -
Tax -86 -246 -428 0 0 0 31,546 -
NP 47,592 26,449 18,325 52,342 -56,665 -37,852 0 -
-
NP to SH 42,620 26,449 18,325 52,342 -56,665 -37,852 -31,546 -
-
Tax Rate 0.18% 0.92% 2.28% 0.00% - - - -
Total Cost 35,840 69,856 63,258 40,672 138,318 147,694 110,646 -17.12%
-
Net Worth 95,097 93,823 90,642 48,351 -385,963 -334,005 -292,767 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 95,097 93,823 90,642 48,351 -385,963 -334,005 -292,767 -
NOSH 306,765 335,084 412,011 230,246 19,999 20,006 19,999 57.59%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 57.04% 27.46% 22.46% 56.27% -69.40% -34.46% 0.00% -
ROE 44.82% 28.19% 20.22% 108.25% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.20 28.74 19.80 40.40 408.27 549.04 553.23 -39.45%
EPS 13.89 7.89 4.45 22.73 -283.32 -189.27 -157.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.22 0.21 -19.2982 -16.695 -14.6384 -
Adjusted Per Share Value based on latest NOSH - 230,265
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 49.76 57.44 48.66 55.48 48.70 65.52 66.00 -4.59%
EPS 25.42 15.78 10.93 31.22 -33.80 -22.58 -18.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5672 0.5596 0.5407 0.2884 -2.3022 -1.9923 -1.7463 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.90 0.85 0.74 1.48 2.25 0.00 0.00 -
P/RPS 3.31 2.96 3.74 3.66 0.55 0.00 0.00 -
P/EPS 6.48 10.77 16.64 6.51 -0.79 0.00 0.00 -
EY 15.44 9.29 6.01 15.36 -125.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.04 3.36 7.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 24/11/04 28/11/03 28/11/02 30/11/01 30/11/00 -
Price 0.90 1.00 0.80 1.58 2.25 0.00 0.00 -
P/RPS 3.31 3.48 4.04 3.91 0.55 0.00 0.00 -
P/EPS 6.48 12.67 17.99 6.95 -0.79 0.00 0.00 -
EY 15.44 7.89 5.56 14.39 -125.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.57 3.64 7.52 0.00 0.00 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