[GLOBALC] YoY Quarter Result on 31-Dec-2011 [#4]

Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -24.64%
YoY- 7.83%
View:
Show?
Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 5,046 9,830 16,440 15,594 11,098 10,823 16,308 -17.74%
PBT -29,535 -29,998 -3,377 -4,121 -13,173 -1,584 5,752 -
Tax 0 -4,489 0 0 -36 0 -57 -
NP -29,535 -34,487 -3,377 -4,121 -13,209 -1,584 5,695 -
-
NP to SH -17,919 -34,311 -4,826 -5,236 -13,035 -1,584 5,032 -
-
Tax Rate - - - - - - 0.99% -
Total Cost 34,581 44,317 19,817 19,715 24,307 12,407 10,613 21.73%
-
Net Worth -40,192 -5,024 45,138 51,961 692,484 98,402 105,297 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth -40,192 -5,024 45,138 51,961 692,484 98,402 105,297 -
NOSH 167,467 167,484 167,178 167,617 418,617 427,837 363,093 -12.09%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -585.32% -350.83% -20.54% -26.43% -119.02% -14.64% 34.92% -
ROE 0.00% 0.00% -10.69% -10.08% -1.88% -1.61% 4.78% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.01 5.87 9.83 9.30 0.27 2.53 4.49 -6.44%
EPS -10.70 -20.49 -2.88 -3.13 -0.32 -0.37 1.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 -0.03 0.27 0.31 0.17 0.23 0.29 -
Adjusted Per Share Value based on latest NOSH - 167,178
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 3.01 5.86 9.81 9.30 6.62 6.46 9.73 -17.74%
EPS -10.69 -20.47 -2.88 -3.12 -7.78 -0.94 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2397 -0.03 0.2692 0.3099 4.1305 0.5869 0.6281 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.045 0.10 0.22 0.17 0.47 1.08 0.90 -
P/RPS 1.49 1.70 2.24 1.83 172.51 42.69 20.04 -35.12%
P/EPS -0.42 -0.49 -7.62 -5.44 -146.88 -291.71 64.94 -
EY -237.78 -204.86 -13.12 -18.38 -0.68 -0.34 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.55 2.76 4.70 3.10 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 23/02/10 24/02/09 27/02/08 -
Price 0.05 0.11 0.22 0.23 0.45 0.62 0.73 -
P/RPS 1.66 1.87 2.24 2.47 165.17 24.51 16.25 -31.60%
P/EPS -0.47 -0.54 -7.62 -7.36 -140.63 -167.46 52.67 -
EY -214.00 -186.24 -13.12 -13.58 -0.71 -0.60 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.81 0.74 2.65 2.70 2.52 -

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