[GLOBALC] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 168.01%
YoY- 1031.04%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 33,788 27,190 48,025 64,362 56,442 45,585 50,708 -6.53%
PBT -243,889 -27,121 -21,344 2,288 -18,656 -4,656 7,201 -
Tax -17 0 -445 0 0 0 -5 22.61%
NP -243,906 -27,121 -21,789 2,288 -18,656 -4,656 7,196 -
-
NP to SH 241,485 21,350 -24,408 -2,604 -19,826 -3,649 7,196 79.54%
-
Tax Rate - - - 0.00% - - 0.07% -
Total Cost 277,694 54,311 69,814 62,074 75,098 50,241 43,512 36.17%
-
Net Worth -222,708 -551,074 26,797 50,076 56,934 684,249 99,845 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth -222,708 -551,074 26,797 50,076 56,934 684,249 99,845 -
NOSH 167,450 167,499 167,483 166,923 167,454 3,421,249 399,380 -13.48%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -721.87% -99.75% -45.37% 3.55% -33.05% -10.21% 14.19% -
ROE 0.00% 0.00% -91.08% -5.20% -34.82% -0.53% 7.21% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.18 16.23 28.67 38.56 33.71 1.33 12.70 8.02%
EPS -144.21 -12.75 -14.57 -1.56 -11.84 -0.11 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -3.29 0.16 0.30 0.34 0.20 0.25 -
Adjusted Per Share Value based on latest NOSH - 167,652
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 20.15 16.22 28.65 38.39 33.67 27.19 30.25 -6.54%
EPS 144.04 12.74 -14.56 -1.55 -11.83 -2.18 4.29 79.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.3284 -3.287 0.1598 0.2987 0.3396 4.0814 0.5955 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.045 0.05 0.18 0.26 0.32 0.52 0.55 -
P/RPS 0.22 0.31 0.63 0.67 0.95 39.03 4.33 -39.12%
P/EPS 0.03 0.39 -1.24 -16.67 -2.70 -487.50 30.53 -68.45%
EY 3,204.74 254.93 -80.96 -6.00 -37.00 -0.21 3.28 214.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.13 0.87 0.94 2.60 2.20 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 16/11/11 15/11/10 23/11/09 27/11/08 -
Price 0.01 0.04 0.15 0.21 0.25 0.47 0.75 -
P/RPS 0.05 0.25 0.52 0.54 0.74 35.27 5.91 -54.84%
P/EPS 0.01 0.31 -1.03 -13.46 -2.11 -440.63 41.63 -75.05%
EY 14,421.33 318.67 -97.16 -7.43 -47.36 -0.23 2.40 326.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 0.70 0.74 2.35 3.00 -

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