[GLOBALC] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 12.7%
YoY- 77.96%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 7,964 10,648 11,573 21,538 17,707 12,590 11,689 -6.19%
PBT -4,950 -8,429 -24,757 -2,432 -1,885 1,438 5,027 -
Tax 0 0 0 0 0 0 -2 -
NP -4,950 -8,429 -24,757 -2,432 -1,885 1,438 5,025 -
-
NP to SH -3,571 -5,507 -24,988 -3,872 -3,018 2,193 5,025 -
-
Tax Rate - - - - - 0.00% 0.04% -
Total Cost 12,914 19,077 36,330 23,970 19,592 11,152 6,664 11.65%
-
Net Worth -222,977 -550,699 26,796 50,285 57,006 1,462,000 106,461 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth -222,977 -550,699 26,796 50,285 57,006 1,462,000 106,461 -
NOSH 167,652 167,386 167,479 167,619 167,666 7,310,000 425,847 -14.38%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -62.15% -79.16% -213.92% -11.29% -10.65% 11.42% 42.99% -
ROE 0.00% 0.00% -93.25% -7.70% -5.29% 0.15% 4.72% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.75 6.36 6.91 12.85 10.56 0.17 2.74 9.59%
EPS -2.13 -3.29 -14.92 -2.31 -1.80 0.03 1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -3.29 0.16 0.30 0.34 0.20 0.25 -
Adjusted Per Share Value based on latest NOSH - 167,386
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.75 6.35 6.90 12.85 10.56 7.51 6.97 -6.18%
EPS -2.13 -3.28 -14.90 -2.31 -1.80 1.31 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.33 -3.2848 0.1598 0.2999 0.34 8.7204 0.635 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.045 0.05 0.18 0.26 0.32 0.52 0.55 -
P/RPS 0.95 0.79 2.60 2.02 3.03 301.92 20.04 -39.82%
P/EPS -2.11 -1.52 -1.21 -11.26 -17.78 1,733.33 46.61 -
EY -47.33 -65.80 -82.89 -8.88 -5.63 0.06 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.13 0.87 0.94 2.60 2.20 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 16/11/11 15/11/10 23/11/09 27/11/08 -
Price 0.01 0.04 0.15 0.21 0.25 0.47 0.75 -
P/RPS 0.21 0.63 2.17 1.63 2.37 272.89 27.32 -55.55%
P/EPS -0.47 -1.22 -1.01 -9.09 -13.89 1,566.67 63.56 -
EY -213.00 -82.25 -99.47 -11.00 -7.20 0.06 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.94 0.70 0.74 2.35 3.00 -

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