[GLOBALC] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -141.91%
YoY- -108.05%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 13,356 11,414 11,963 16,211 21,670 23,696 20,861 -7.15%
PBT -6,633 -1,480 202 -923 21,271 6,621 3,699 -
Tax 0 0 0 -18 0 0 -144 -
NP -6,633 -1,480 202 -941 21,271 6,621 3,555 -
-
NP to SH -7,231 -1,480 -18 -1,623 20,168 6,621 3,555 -
-
Tax Rate - - 0.00% - 0.00% 0.00% 3.89% -
Total Cost 19,989 12,894 11,761 17,152 399 17,075 17,306 2.43%
-
Net Worth 60,258 83,487 91,557 104,593 101,451 83,598 114,982 -10.20%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 60,258 83,487 91,557 104,593 101,451 83,598 114,982 -10.20%
NOSH 167,384 379,487 352,142 360,666 338,171 334,393 522,647 -17.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -49.66% -12.97% 1.69% -5.80% 98.16% 27.94% 17.04% -
ROE -12.00% -1.77% -0.02% -1.55% 19.88% 7.92% 3.09% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.98 3.01 3.40 4.49 6.41 7.09 3.99 12.24%
EPS -4.32 -0.39 0.00 -0.45 6.29 1.98 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.22 0.26 0.29 0.30 0.25 0.22 8.55%
Adjusted Per Share Value based on latest NOSH - 360,666
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.97 6.81 7.14 9.67 12.93 14.13 12.44 -7.14%
EPS -4.31 -0.88 -0.01 -0.97 12.03 3.95 2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3594 0.498 0.5461 0.6239 0.6051 0.4986 0.6858 -10.20%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.37 0.50 0.70 1.34 0.98 1.00 0.93 -
P/RPS 4.64 16.62 20.61 29.81 15.29 14.11 23.30 -23.57%
P/EPS -8.56 -128.21 -13,694.44 -297.78 16.43 50.51 136.73 -
EY -11.68 -0.78 -0.01 -0.34 6.09 1.98 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 2.27 2.69 4.62 3.27 4.00 4.23 -20.96%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 18/08/09 28/08/08 23/08/07 28/08/06 29/08/05 25/08/04 -
Price 0.33 0.55 1.00 1.12 0.90 0.85 0.75 -
P/RPS 4.14 18.29 29.44 24.92 14.04 12.00 18.79 -22.27%
P/EPS -7.64 -141.03 -19,563.49 -248.89 15.09 42.93 110.26 -
EY -13.09 -0.71 -0.01 -0.40 6.63 2.33 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 2.50 3.85 3.86 3.00 3.40 3.41 -19.60%

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