[GLOBALC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -73.88%
YoY- 192.37%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 62,574 72,229 61,188 69,761 61,240 82,382 82,985 -4.59%
PBT 35,759 20,022 14,065 39,257 -42,499 -28,389 -23,660 -
Tax -65 -185 -321 0 0 0 23,660 -
NP 35,694 19,837 13,744 39,257 -42,499 -28,389 0 -
-
NP to SH 31,965 19,837 13,744 39,257 -42,499 -28,389 -23,660 -
-
Tax Rate 0.18% 0.92% 2.28% 0.00% - - - -
Total Cost 26,880 52,392 47,444 30,504 103,739 110,771 82,985 -17.12%
-
Net Worth 95,097 93,823 90,642 48,351 -385,963 -334,005 -292,767 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 95,097 93,823 90,642 48,351 -385,963 -334,005 -292,767 -
NOSH 306,765 335,084 412,012 230,246 19,999 20,006 19,999 57.59%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 57.04% 27.46% 22.46% 56.27% -69.40% -34.46% 0.00% -
ROE 33.61% 21.14% 15.16% 81.19% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 20.40 21.56 14.85 30.30 306.20 411.78 414.93 -39.46%
EPS 10.42 5.92 3.34 17.05 -212.49 -141.95 -118.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.22 0.21 -19.2982 -16.695 -14.6384 -
Adjusted Per Share Value based on latest NOSH - 230,265
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 37.32 43.08 36.50 41.61 36.53 49.14 49.50 -4.59%
EPS 19.07 11.83 8.20 23.42 -25.35 -16.93 -14.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5672 0.5596 0.5407 0.2884 -2.3022 -1.9923 -1.7463 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.90 0.85 0.74 1.48 2.25 0.00 0.00 -
P/RPS 4.41 3.94 4.98 4.88 0.73 0.00 0.00 -
P/EPS 8.64 14.36 22.18 8.68 -1.06 0.00 0.00 -
EY 11.58 6.96 4.51 11.52 -94.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.04 3.36 7.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 24/11/04 28/11/03 28/11/02 30/11/01 30/11/00 -
Price 0.90 1.00 0.80 1.58 2.25 0.00 0.00 -
P/RPS 4.41 4.64 5.39 5.21 0.73 0.00 0.00 -
P/EPS 8.64 16.89 23.98 9.27 -1.06 0.00 0.00 -
EY 11.58 5.92 4.17 10.79 -94.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.57 3.64 7.52 0.00 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