[GLOBALC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -34.0%
YoY- -34.91%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 46,168 40,736 57,508 72,836 99,472 85,932 74,464 -7.65%
PBT -21,896 -13,800 684 18,216 31,576 16,492 23,708 -
Tax 0 0 -4 0 0 0 -292 -
NP -21,896 -13,800 680 18,216 31,576 16,492 23,416 -
-
NP to SH -18,484 -13,800 -1,972 15,492 23,800 16,492 23,416 -
-
Tax Rate - - 0.58% 0.00% 0.00% 0.00% 1.23% -
Total Cost 68,064 54,536 56,828 54,620 67,896 69,440 51,048 4.90%
-
Net Worth 67,214 93,703 102,121 108,504 125,800 116,519 88,696 -4.51%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 67,214 93,703 102,121 108,504 125,800 116,519 88,696 -4.51%
NOSH 420,090 425,925 352,142 361,682 314,501 448,152 354,787 2.85%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -47.43% -33.88% 1.18% 25.01% 31.74% 19.19% 31.45% -
ROE -27.50% -14.73% -1.93% 14.28% 18.92% 14.15% 26.40% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.99 9.56 16.33 20.14 31.63 19.17 20.99 -10.21%
EPS -4.40 -3.24 -0.56 4.28 10.04 3.68 6.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.22 0.29 0.30 0.40 0.26 0.25 -7.16%
Adjusted Per Share Value based on latest NOSH - 361,962
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.54 24.30 34.30 43.44 59.33 51.26 44.42 -7.65%
EPS -11.03 -8.23 -1.18 9.24 14.20 9.84 13.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4009 0.5589 0.6091 0.6472 0.7504 0.695 0.5291 -4.51%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.35 0.57 0.80 0.99 0.89 1.02 1.20 -
P/RPS 3.18 5.96 4.90 4.92 2.81 5.32 5.72 -9.31%
P/EPS -7.95 -17.59 -142.86 23.11 11.76 27.72 18.18 -
EY -12.57 -5.68 -0.70 4.33 8.50 3.61 5.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.59 2.76 3.30 2.23 3.92 4.80 -12.25%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 27/05/08 30/04/07 24/04/06 25/05/05 12/05/04 -
Price 0.45 0.45 0.88 1.48 0.98 0.80 0.85 -
P/RPS 4.09 4.71 5.39 7.35 3.10 4.17 4.05 0.16%
P/EPS -10.23 -13.89 -157.14 34.55 12.95 21.74 12.88 -
EY -9.78 -7.20 -0.64 2.89 7.72 4.60 7.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.81 2.05 3.03 4.93 2.45 3.08 3.40 -3.12%

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