[GLOBALC] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -126.31%
YoY- -112.73%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 51,704 46,168 40,736 57,508 72,836 99,472 85,932 -8.11%
PBT -25,428 -21,896 -13,800 684 18,216 31,576 16,492 -
Tax 0 0 0 -4 0 0 0 -
NP -25,428 -21,896 -13,800 680 18,216 31,576 16,492 -
-
NP to SH -27,424 -18,484 -13,800 -1,972 15,492 23,800 16,492 -
-
Tax Rate - - - 0.58% 0.00% 0.00% 0.00% -
Total Cost 77,132 68,064 54,536 56,828 54,620 67,896 69,440 1.76%
-
Net Worth 45,259 67,214 93,703 102,121 108,504 125,800 116,519 -14.57%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 45,259 67,214 93,703 102,121 108,504 125,800 116,519 -14.57%
NOSH 167,628 420,090 425,925 352,142 361,682 314,501 448,152 -15.11%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -49.18% -47.43% -33.88% 1.18% 25.01% 31.74% 19.19% -
ROE -60.59% -27.50% -14.73% -1.93% 14.28% 18.92% 14.15% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.84 10.99 9.56 16.33 20.14 31.63 19.17 8.24%
EPS -16.36 -4.40 -3.24 -0.56 4.28 10.04 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.16 0.22 0.29 0.30 0.40 0.26 0.63%
Adjusted Per Share Value based on latest NOSH - 352,142
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.84 27.54 24.30 34.30 43.44 59.33 51.26 -8.11%
EPS -16.36 -11.03 -8.23 -1.18 9.24 14.20 9.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.4009 0.5589 0.6091 0.6472 0.7504 0.695 -14.57%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.20 0.35 0.57 0.80 0.99 0.89 1.02 -
P/RPS 0.65 3.18 5.96 4.90 4.92 2.81 5.32 -29.54%
P/EPS -1.22 -7.95 -17.59 -142.86 23.11 11.76 27.72 -
EY -81.80 -12.57 -5.68 -0.70 4.33 8.50 3.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 2.19 2.59 2.76 3.30 2.23 3.92 -24.25%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 31/05/10 27/05/09 27/05/08 30/04/07 24/04/06 25/05/05 -
Price 0.37 0.45 0.45 0.88 1.48 0.98 0.80 -
P/RPS 1.20 4.09 4.71 5.39 7.35 3.10 4.17 -18.73%
P/EPS -2.26 -10.23 -13.89 -157.14 34.55 12.95 21.74 -
EY -44.22 -9.78 -7.20 -0.64 2.89 7.72 4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.81 2.05 3.03 4.93 2.45 3.08 -12.62%

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