[GLOBALC] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 37.32%
YoY- 110.85%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 11,689 18,456 16,034 27,050 21,710 24,583 24,993 -11.88%
PBT 5,027 895 6,594 9,277 4,414 -111,057 -11,737 -
Tax -2 -20 -65 -185 -102 0 0 -
NP 5,025 875 6,529 9,092 4,312 -111,057 -11,737 -
-
NP to SH 5,025 212 5,847 9,092 4,312 -111,057 -11,737 -
-
Tax Rate 0.04% 2.23% 0.99% 1.99% 2.31% - - -
Total Cost 6,664 17,581 9,505 17,958 17,398 135,640 36,730 -24.73%
-
Net Worth 106,461 95,850 112,581 84,296 94,863 48,355 -385,996 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 106,461 95,850 112,581 84,296 94,863 48,355 -385,996 -
NOSH 425,847 355,000 363,167 301,059 431,200 230,265 20,001 66.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 42.99% 4.74% 40.72% 33.61% 19.86% -451.76% -46.96% -
ROE 4.72% 0.22% 5.19% 10.79% 4.55% -229.67% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.74 5.20 4.42 8.98 5.03 10.68 124.95 -47.06%
EPS 1.18 0.06 1.61 3.02 1.00 -48.23 -58.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.27 0.31 0.28 0.22 0.21 -19.2982 -
Adjusted Per Share Value based on latest NOSH - 301,059
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.97 11.01 9.56 16.13 12.95 14.66 14.91 -11.89%
EPS 3.00 0.13 3.49 5.42 2.57 -66.24 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.635 0.5717 0.6715 0.5028 0.5658 0.2884 -2.3024 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.55 1.05 0.90 0.85 0.74 1.48 2.25 -
P/RPS 20.04 20.20 20.38 9.46 14.70 13.86 1.80 49.37%
P/EPS 46.61 1,758.25 55.90 28.15 74.00 -3.07 -3.83 -
EY 2.15 0.06 1.79 3.55 1.35 -32.59 -26.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 3.89 2.90 3.04 3.36 7.05 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 29/11/06 29/11/05 24/11/04 28/11/03 28/11/02 -
Price 0.75 0.93 0.90 1.00 0.80 1.58 2.25 -
P/RPS 27.32 17.89 20.38 11.13 15.89 14.80 1.80 57.28%
P/EPS 63.56 1,557.31 55.90 33.11 80.00 -3.28 -3.83 -
EY 1.57 0.06 1.79 3.02 1.25 -30.53 -26.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 3.44 2.90 3.57 3.64 7.52 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