[GLOBALC] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 60.73%
YoY- -93.74%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 34,420 46,539 45,179 39,477 45,178 36,285 55,381 -7.61%
PBT 3,632 29,165 10,745 9,626 150,314 -30,761 -18,701 -
Tax -19 0 0 -217 0 0 18,701 -
NP 3,613 29,165 10,745 9,409 150,314 -30,761 0 -
-
NP to SH 2,250 26,118 10,745 9,409 150,314 -30,761 -18,701 -
-
Tax Rate 0.52% 0.00% 0.00% 2.25% 0.00% - - -
Total Cost 30,807 17,374 34,434 30,068 -105,136 67,046 55,381 -9.30%
-
Net Worth 105,241 93,381 92,629 88,840 154,274 -375,494 -318,812 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 105,241 93,381 92,629 88,840 154,274 -375,494 -318,812 -
NOSH 362,903 311,270 370,517 403,819 230,260 19,990 19,998 62.07%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.50% 62.67% 23.78% 23.83% 332.72% -84.78% 0.00% -
ROE 2.14% 27.97% 11.60% 10.59% 97.43% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 9.48 14.95 12.19 9.78 19.62 181.51 276.92 -43.00%
EPS 0.62 9.37 2.90 2.33 65.28 -153.81 -93.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.25 0.22 0.67 -18.7839 -15.9415 -
Adjusted Per Share Value based on latest NOSH - 522,647
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 20.53 27.76 26.95 23.55 26.95 21.64 33.03 -7.61%
EPS 1.34 15.58 6.41 5.61 89.66 -18.35 -11.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6277 0.557 0.5525 0.5299 0.9202 -2.2397 -1.9016 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 1.34 0.98 1.00 0.93 1.70 0.00 0.00 -
P/RPS 14.13 6.55 8.20 9.51 8.66 0.00 0.00 -
P/EPS 216.13 11.68 34.48 39.91 2.60 0.00 0.00 -
EY 0.46 8.56 2.90 2.51 38.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 3.27 4.00 4.23 2.54 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 28/08/06 29/08/05 25/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.12 0.90 0.85 0.75 1.75 0.61 0.00 -
P/RPS 11.81 6.02 6.97 7.67 8.92 0.34 0.00 -
P/EPS 180.65 10.73 29.31 32.19 2.68 -0.40 0.00 -
EY 0.55 9.32 3.41 3.11 37.30 -252.26 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 3.00 3.40 3.41 2.61 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