[GLOBALC] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
02-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 86.1%
YoY- 37.69%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 24,868 21,483 18,616 21,774 19,977 27,561 26,068 -0.78%
PBT 7,894 4,123 5,927 -8,279 -13,286 -7,932 -8,370 -
Tax 0 0 -73 0 0 7,932 8,370 -
NP 7,894 4,123 5,854 -8,279 -13,286 0 0 -
-
NP to SH 5,950 4,123 5,854 -8,279 -13,286 -7,932 -8,370 -
-
Tax Rate 0.00% 0.00% 1.23% - - - - -
Total Cost 16,974 17,360 12,762 30,053 33,263 27,561 26,068 -6.89%
-
Net Worth 125,800 116,519 88,696 -413,526 -360,141 -304,549 274,167 -12.17%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 125,800 116,519 88,696 -413,526 -360,141 -304,549 274,167 -12.17%
NOSH 314,501 448,152 354,787 19,997 19,990 20,000 20,000 58.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 31.74% 19.19% 31.45% -38.02% -66.51% 0.00% 0.00% -
ROE 4.73% 3.54% 6.60% 0.00% 0.00% 0.00% -3.05% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 7.91 4.79 5.25 108.88 99.93 137.81 130.34 -37.29%
EPS 2.51 0.92 1.65 -41.40 -66.43 -39.66 -41.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.26 0.25 -20.6788 -18.0152 -15.2275 13.7084 -44.49%
Adjusted Per Share Value based on latest NOSH - 19,997
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 14.83 12.81 11.10 12.99 11.92 16.44 15.55 -0.78%
EPS 3.55 2.46 3.49 -4.94 -7.92 -4.73 -4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7504 0.695 0.5291 -2.4666 -2.1481 -1.8166 1.6353 -12.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.89 1.02 1.20 1.52 0.00 0.00 0.00 -
P/RPS 11.26 21.28 22.87 1.40 0.00 0.00 0.00 -
P/EPS 47.04 110.87 72.73 -3.67 0.00 0.00 0.00 -
EY 2.13 0.90 1.38 -27.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 3.92 4.80 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/04/06 25/05/05 12/05/04 02/06/03 31/05/02 31/05/01 31/05/00 -
Price 0.98 0.80 0.85 1.52 0.00 0.00 0.00 -
P/RPS 12.39 16.69 16.20 1.40 0.00 0.00 0.00 -
P/EPS 51.80 86.96 51.52 -3.67 0.00 0.00 0.00 -
EY 1.93 1.15 1.94 -27.24 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.08 3.40 0.00 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