[GLOBALC] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -18.41%
YoY- 61.14%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 45,585 50,708 70,502 83,432 96,305 81,584 93,014 -11.19%
PBT -4,656 7,201 6,036 47,678 26,696 18,753 52,342 -
Tax 0 -5 -50 -86 -246 -428 0 -
NP -4,656 7,196 5,985 47,592 26,449 18,325 52,342 -
-
NP to SH -3,649 7,196 3,282 42,620 26,449 18,325 52,342 -
-
Tax Rate - 0.07% 0.83% 0.18% 0.92% 2.28% 0.00% -
Total Cost 50,241 43,512 64,517 35,840 69,856 63,258 40,672 3.58%
-
Net Worth 684,249 99,845 97,755 95,097 93,823 90,642 48,351 55.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 684,249 99,845 97,755 95,097 93,823 90,642 48,351 55.46%
NOSH 3,421,249 399,380 362,058 306,765 335,084 412,011 230,246 56.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -10.21% 14.19% 8.49% 57.04% 27.46% 22.46% 56.27% -
ROE -0.53% 7.21% 3.36% 44.82% 28.19% 20.22% 108.25% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.33 12.70 19.47 27.20 28.74 19.80 40.40 -43.35%
EPS -0.11 1.51 0.91 13.89 7.89 4.45 22.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.27 0.31 0.28 0.22 0.21 -0.80%
Adjusted Per Share Value based on latest NOSH - 363,167
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.19 30.25 42.05 49.76 57.44 48.66 55.48 -11.19%
EPS -2.18 4.29 1.96 25.42 15.78 10.93 31.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0814 0.5955 0.5831 0.5672 0.5596 0.5407 0.2884 55.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.52 0.55 1.05 0.90 0.85 0.74 1.48 -
P/RPS 39.03 4.33 5.39 3.31 2.96 3.74 3.66 48.30%
P/EPS -487.50 30.53 115.81 6.48 10.77 16.64 6.51 -
EY -0.21 3.28 0.86 15.44 9.29 6.01 15.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.20 3.89 2.90 3.04 3.36 7.05 -15.30%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 27/11/08 28/11/07 29/11/06 29/11/05 24/11/04 28/11/03 -
Price 0.47 0.75 0.93 0.90 1.00 0.80 1.58 -
P/RPS 35.27 5.91 4.78 3.31 3.48 4.04 3.91 44.23%
P/EPS -440.63 41.63 102.57 6.48 12.67 17.99 6.95 -
EY -0.23 2.40 0.97 15.44 7.89 5.56 14.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.00 3.44 2.90 3.57 3.64 7.52 -17.60%

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