[GLOBALC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -156.48%
YoY- -140.36%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 9,745 24,446 26,734 24,898 21,599 26,341 34,420 -18.95%
PBT -11,912 8,749 4,148 -12,107 -4,931 374 3,632 -
Tax 0 -334 0 0 0 -2 -19 -
NP -11,912 8,415 4,148 -12,107 -4,931 372 3,613 -
-
NP to SH -10,266 6,682 1,919 -11,852 -4,931 372 2,250 -
-
Tax Rate - 3.82% 0.00% - - 0.53% 0.52% -
Total Cost 21,657 16,031 22,586 37,005 26,530 25,969 30,807 -5.69%
-
Net Worth -15,072 51,915 53,398 60,264 72,321 0 105,241 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth -15,072 51,915 53,398 60,264 72,321 0 105,241 -
NOSH 167,471 167,468 166,869 167,401 328,733 393,846 362,903 -12.08%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -122.24% 34.42% 15.52% -48.63% -22.83% 1.41% 10.50% -
ROE 0.00% 12.87% 3.59% -19.67% -6.82% 0.00% 2.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.82 14.60 16.02 14.87 6.57 6.69 9.48 -7.80%
EPS -6.13 3.99 1.15 -7.08 -1.50 -0.13 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.09 0.31 0.32 0.36 0.22 0.00 0.29 -
Adjusted Per Share Value based on latest NOSH - 167,384
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.81 14.58 15.95 14.85 12.88 15.71 20.53 -18.95%
EPS -6.12 3.99 1.14 -7.07 -2.94 0.22 1.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.0899 0.3097 0.3185 0.3595 0.4314 0.00 0.6277 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.045 0.11 0.39 0.37 0.50 0.70 1.34 -
P/RPS 0.77 0.75 2.43 2.49 7.61 10.47 14.13 -38.39%
P/EPS -0.73 2.76 33.91 -5.23 -33.33 741.11 216.13 -
EY -136.22 36.27 2.95 -19.14 -3.00 0.13 0.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 1.22 1.03 2.27 0.00 4.62 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 31/07/13 30/08/12 24/08/11 30/08/10 18/08/09 28/08/08 23/08/07 -
Price 0.05 0.11 0.27 0.33 0.55 1.00 1.12 -
P/RPS 0.86 0.75 1.69 2.22 8.37 14.95 11.81 -35.35%
P/EPS -0.82 2.76 23.48 -4.66 -36.67 1,058.73 180.65 -
EY -122.60 36.27 4.26 -21.45 -2.73 0.09 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.35 0.84 0.92 2.50 0.00 3.86 -

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