[GLOBALC] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 22.39%
YoY- 61.14%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 34,189 38,031 52,877 62,574 72,229 61,188 69,761 -11.19%
PBT -3,492 5,401 4,527 35,759 20,022 14,065 39,257 -
Tax 0 -4 -38 -65 -185 -321 0 -
NP -3,492 5,397 4,489 35,694 19,837 13,744 39,257 -
-
NP to SH -2,737 5,397 2,462 31,965 19,837 13,744 39,257 -
-
Tax Rate - 0.07% 0.84% 0.18% 0.92% 2.28% 0.00% -
Total Cost 37,681 32,634 48,388 26,880 52,392 47,444 30,504 3.58%
-
Net Worth 684,250 99,845 97,755 95,097 93,823 90,642 48,351 55.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 684,250 99,845 97,755 95,097 93,823 90,642 48,351 55.46%
NOSH 3,421,250 399,380 362,058 306,765 335,084 412,012 230,246 56.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -10.21% 14.19% 8.49% 57.04% 27.46% 22.46% 56.27% -
ROE -0.40% 5.41% 2.52% 33.61% 21.14% 15.16% 81.19% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 1.00 9.52 14.60 20.40 21.56 14.85 30.30 -43.33%
EPS -0.08 1.13 0.68 10.42 5.92 3.34 17.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.25 0.27 0.31 0.28 0.22 0.21 -0.80%
Adjusted Per Share Value based on latest NOSH - 363,167
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 20.39 22.68 31.54 37.32 43.08 36.50 41.61 -11.19%
EPS -1.63 3.22 1.47 19.07 11.83 8.20 23.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0814 0.5955 0.5831 0.5672 0.5596 0.5407 0.2884 55.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.52 0.55 1.05 0.90 0.85 0.74 1.48 -
P/RPS 52.04 5.78 7.19 4.41 3.94 4.98 4.88 48.30%
P/EPS -650.00 40.70 154.41 8.64 14.36 22.18 8.68 -
EY -0.15 2.46 0.65 11.58 6.96 4.51 11.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.60 2.20 3.89 2.90 3.04 3.36 7.05 -15.30%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/09 27/11/08 28/11/07 29/11/06 29/11/05 24/11/04 28/11/03 -
Price 0.47 0.75 0.93 0.90 1.00 0.80 1.58 -
P/RPS 47.03 7.88 6.37 4.41 4.64 5.39 5.21 44.24%
P/EPS -587.50 55.50 136.76 8.64 16.89 23.98 9.27 -
EY -0.17 1.80 0.73 11.58 5.92 4.17 10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 3.00 3.44 2.90 3.57 3.64 7.52 -17.60%

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