[GLOBALC] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 175.46%
YoY- -83.47%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 26,734 24,898 21,599 26,341 34,420 46,539 45,179 -8.36%
PBT 4,148 -12,107 -4,931 374 3,632 29,165 10,745 -14.66%
Tax 0 0 0 -2 -19 0 0 -
NP 4,148 -12,107 -4,931 372 3,613 29,165 10,745 -14.66%
-
NP to SH 1,919 -11,852 -4,931 372 2,250 26,118 10,745 -24.94%
-
Tax Rate 0.00% - - 0.53% 0.52% 0.00% 0.00% -
Total Cost 22,586 37,005 26,530 25,969 30,807 17,374 34,434 -6.78%
-
Net Worth 53,398 60,264 72,321 0 105,241 93,381 92,629 -8.76%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 53,398 60,264 72,321 0 105,241 93,381 92,629 -8.76%
NOSH 166,869 167,401 328,733 393,846 362,903 311,270 370,517 -12.44%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 15.52% -48.63% -22.83% 1.41% 10.50% 62.67% 23.78% -
ROE 3.59% -19.67% -6.82% 0.00% 2.14% 27.97% 11.60% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 16.02 14.87 6.57 6.69 9.48 14.95 12.19 4.65%
EPS 1.15 -7.08 -1.50 -0.13 0.62 9.37 2.90 -14.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.36 0.22 0.00 0.29 0.30 0.25 4.19%
Adjusted Per Share Value based on latest NOSH - 352,142
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 15.95 14.85 12.88 15.71 20.53 27.76 26.95 -8.36%
EPS 1.14 -7.07 -2.94 0.22 1.34 15.58 6.41 -24.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3185 0.3595 0.4314 0.00 0.6277 0.557 0.5525 -8.76%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.39 0.37 0.50 0.70 1.34 0.98 1.00 -
P/RPS 2.43 2.49 7.61 10.47 14.13 6.55 8.20 -18.34%
P/EPS 33.91 -5.23 -33.33 741.11 216.13 11.68 34.48 -0.27%
EY 2.95 -19.14 -3.00 0.13 0.46 8.56 2.90 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.03 2.27 0.00 4.62 3.27 4.00 -17.94%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 30/08/10 18/08/09 28/08/08 23/08/07 28/08/06 29/08/05 -
Price 0.27 0.33 0.55 1.00 1.12 0.90 0.85 -
P/RPS 1.69 2.22 8.37 14.95 11.81 6.02 6.97 -21.02%
P/EPS 23.48 -4.66 -36.67 1,058.73 180.65 10.73 29.31 -3.62%
EY 4.26 -21.45 -2.73 0.09 0.55 9.32 3.41 3.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 2.50 0.00 3.86 3.00 3.40 -20.77%

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