[GLOBALC] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -8.8%
YoY- -54.32%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 69,185 80,172 100,056 83,740 89,941 79,760 104,144 -6.58%
PBT 10,279 27,947 23,064 17,112 36,775 -59,573 -42,098 -
Tax -95 -65 -55 -399 -5,377 0 0 -
NP 10,184 27,882 23,009 16,713 31,398 -59,573 -42,098 -
-
NP to SH 7,494 23,471 15,230 16,713 36,584 -59,573 -42,098 -
-
Tax Rate 0.92% 0.23% 0.24% 2.33% 14.62% - - -
Total Cost 59,001 52,290 77,047 67,027 58,543 139,333 146,242 -14.03%
-
Net Worth 105,198 89,779 132,671 106,498 55,137 -405,778 -348,135 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 105,198 89,779 132,671 106,498 55,137 -405,778 -348,135 -
NOSH 362,753 320,642 358,571 443,743 275,689 19,998 19,999 62.05%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.72% 34.78% 23.00% 19.96% 34.91% -74.69% -40.42% -
ROE 7.12% 26.14% 11.48% 15.69% 66.35% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.07 25.00 27.90 18.87 32.62 398.82 520.74 -42.35%
EPS 2.07 7.32 6.43 3.78 13.27 -297.87 -210.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.37 0.24 0.20 -20.29 -17.4076 -
Adjusted Per Share Value based on latest NOSH - 235,737
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.27 47.82 59.68 49.95 53.65 47.57 62.12 -6.58%
EPS 4.47 14.00 9.08 9.97 21.82 -35.53 -25.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6275 0.5355 0.7913 0.6352 0.3289 -2.4204 -2.0765 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.90 0.95 0.90 1.26 1.42 1.52 0.00 -
P/RPS 4.72 3.80 3.23 6.68 4.35 0.38 0.00 -
P/EPS 43.57 12.98 21.19 33.45 10.70 -0.51 0.00 -
EY 2.30 7.71 4.72 2.99 9.35 -195.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.39 2.43 5.25 7.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 27/02/06 21/02/05 27/02/04 25/03/03 28/02/02 -
Price 0.73 1.25 0.95 1.24 1.27 1.52 0.00 -
P/RPS 3.83 5.00 3.40 6.57 3.89 0.38 0.00 -
P/EPS 35.34 17.08 22.37 32.92 9.57 -0.51 0.00 -
EY 2.83 5.86 4.47 3.04 10.45 -195.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 4.46 2.57 5.17 6.35 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