[GLOBALC] YoY Quarter Result on 31-Dec-2004 [#4]

Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -30.59%
YoY- 211.97%
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 16,308 17,597 27,827 22,552 20,180 22,850 21,930 -4.81%
PBT 5,752 -7,812 3,042 3,071 -2,482 -17,075 -13,709 -
Tax -57 0 129 -78 -2,030 0 0 -
NP 5,695 -7,812 3,171 2,993 -4,512 -17,075 -13,709 -
-
NP to SH 5,032 -8,494 1,227 2,993 -2,673 -17,075 -13,709 -
-
Tax Rate 0.99% - -4.24% 2.54% - - - -
Total Cost 10,613 25,409 24,656 19,559 24,692 39,925 35,639 -18.27%
-
Net Worth 105,297 101,637 246,995 56,577 27,989 -405,800 -348,126 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 105,297 101,637 246,995 56,577 27,989 -405,800 -348,126 -
NOSH 363,093 362,991 667,555 235,737 139,947 20,000 19,998 62.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 34.92% -44.39% 11.40% 13.27% -22.36% -74.73% -62.51% -
ROE 4.78% -8.36% 0.50% 5.29% -9.55% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.49 4.85 4.17 9.57 14.42 114.25 109.66 -41.27%
EPS 1.38 -2.34 0.52 0.44 -1.91 -85.37 -68.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.37 0.24 0.20 -20.29 -17.4076 -
Adjusted Per Share Value based on latest NOSH - 235,737
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 9.73 10.50 16.60 13.45 12.04 13.63 13.08 -4.80%
EPS 3.00 -5.07 0.73 1.79 -1.59 -10.18 -8.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6281 0.6062 1.4733 0.3375 0.1669 -2.4205 -2.0765 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.90 0.95 0.90 1.26 1.42 1.52 0.00 -
P/RPS 20.04 19.60 21.59 13.17 9.85 1.33 0.00 -
P/EPS 64.94 -40.60 489.65 99.24 -74.35 -1.78 0.00 -
EY 1.54 -2.46 0.20 1.01 -1.35 -56.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.39 2.43 5.25 7.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 27/02/06 21/02/05 27/02/04 25/03/03 28/02/02 -
Price 0.73 1.25 0.95 1.24 1.27 1.52 0.00 -
P/RPS 16.25 25.79 22.79 12.96 8.81 1.33 0.00 -
P/EPS 52.67 -53.42 516.85 97.67 -66.49 -1.78 0.00 -
EY 1.90 -1.87 0.19 1.02 -1.50 -56.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 4.46 2.57 5.17 6.35 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