[GLOBALC] YoY Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 238.96%
YoY- 204.61%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 11,414 11,963 16,211 21,670 23,696 20,861 23,404 -11.26%
PBT -1,480 202 -923 21,271 6,621 3,699 148,041 -
Tax 0 0 -18 0 0 -144 0 -
NP -1,480 202 -941 21,271 6,621 3,555 148,041 -
-
NP to SH -1,480 -18 -1,623 20,168 6,621 3,555 148,041 -
-
Tax Rate - 0.00% - 0.00% 0.00% 3.89% 0.00% -
Total Cost 12,894 11,761 17,152 399 17,075 17,306 -124,637 -
-
Net Worth 83,487 91,557 104,593 101,451 83,598 114,982 154,281 -9.71%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 83,487 91,557 104,593 101,451 83,598 114,982 154,281 -9.71%
NOSH 379,487 352,142 360,666 338,171 334,393 522,647 230,270 8.67%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -12.97% 1.69% -5.80% 98.16% 27.94% 17.04% 632.55% -
ROE -1.77% -0.02% -1.55% 19.88% 7.92% 3.09% 95.96% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 3.01 3.40 4.49 6.41 7.09 3.99 10.16 -18.33%
EPS -0.39 0.00 -0.45 6.29 1.98 0.68 64.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.29 0.30 0.25 0.22 0.67 -16.92%
Adjusted Per Share Value based on latest NOSH - 338,171
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 6.81 7.14 9.67 12.93 14.13 12.44 13.96 -11.26%
EPS -0.88 -0.01 -0.97 12.03 3.95 2.12 88.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.498 0.5461 0.6239 0.6051 0.4986 0.6858 0.9202 -9.71%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.50 0.70 1.34 0.98 1.00 0.93 1.70 -
P/RPS 16.62 20.61 29.81 15.29 14.11 23.30 16.73 -0.10%
P/EPS -128.21 -13,694.44 -297.78 16.43 50.51 136.73 2.64 -
EY -0.78 -0.01 -0.34 6.09 1.98 0.73 37.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.27 2.69 4.62 3.27 4.00 4.23 2.54 -1.85%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 28/08/08 23/08/07 28/08/06 29/08/05 25/08/04 29/08/03 -
Price 0.55 1.00 1.12 0.90 0.85 0.75 1.75 -
P/RPS 18.29 29.44 24.92 14.04 12.00 18.79 17.22 1.00%
P/EPS -141.03 -19,563.49 -248.89 15.09 42.93 110.26 2.72 -
EY -0.71 -0.01 -0.40 6.63 2.33 0.91 36.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 3.85 3.86 3.00 3.40 3.41 2.61 -0.71%

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