[GLBHD] YoY Quarter Result on 30-Jun-2010 [#4]

Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -380.62%
YoY- -320.83%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 47,675 78,927 81,193 57,755 61,880 86,488 47,746 -0.02%
PBT -3,165 1,776 13,840 -8,461 5,957 13,835 6,755 -
Tax -684 -775 -4,163 -578 -1,963 -2,525 -1,020 -6.43%
NP -3,849 1,001 9,677 -9,039 3,994 11,310 5,735 -
-
NP to SH -3,815 980 9,656 -8,820 3,994 11,310 5,735 -
-
Tax Rate - 43.64% 30.08% - 32.95% 18.25% 15.10% -
Total Cost 51,524 77,926 71,516 66,794 57,886 75,178 42,011 3.45%
-
Net Worth 433,472 217,058 417,109 389,131 222,616 204,749 171,140 16.73%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 4,367 2,186 - - 4,445 -
Div Payout % - - 45.23% 0.00% - - 77.51% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 433,472 217,058 417,109 389,131 222,616 204,749 171,140 16.73%
NOSH 216,736 217,058 218,382 218,613 218,251 220,160 222,260 -0.41%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -8.07% 1.27% 11.92% -15.65% 6.45% 13.08% 12.01% -
ROE -0.88% 0.45% 2.31% -2.27% 1.79% 5.52% 3.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 22.00 36.36 37.18 26.42 28.35 39.28 21.48 0.39%
EPS -1.76 0.45 4.42 -4.03 1.83 5.14 2.57 -
DPS 0.00 0.00 2.00 1.00 0.00 0.00 2.00 -
NAPS 2.00 1.00 1.91 1.78 1.02 0.93 0.77 17.22%
Adjusted Per Share Value based on latest NOSH - 218,613
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 21.39 35.41 36.42 25.91 27.76 38.80 21.42 -0.02%
EPS -1.71 0.44 4.33 -3.96 1.79 5.07 2.57 -
DPS 0.00 0.00 1.96 0.98 0.00 0.00 1.99 -
NAPS 1.9446 0.9737 1.8712 1.7457 0.9987 0.9185 0.7677 16.73%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.02 1.15 1.17 0.79 0.74 0.84 0.83 -
P/RPS 4.64 3.16 3.15 2.99 2.61 2.14 3.86 3.11%
P/EPS -57.95 254.71 26.46 -19.58 40.44 16.35 32.17 -
EY -1.73 0.39 3.78 -5.11 2.47 6.12 3.11 -
DY 0.00 0.00 1.71 1.27 0.00 0.00 2.41 -
P/NAPS 0.51 1.15 0.61 0.44 0.73 0.90 1.08 -11.74%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 30/08/12 24/08/11 27/08/10 27/08/09 28/08/08 28/08/07 -
Price 1.03 1.16 1.05 0.85 0.95 0.75 0.71 -
P/RPS 4.68 3.19 2.82 3.22 3.35 1.91 3.31 5.93%
P/EPS -58.52 256.93 23.75 -21.07 51.91 14.60 27.52 -
EY -1.71 0.39 4.21 -4.75 1.93 6.85 3.63 -
DY 0.00 0.00 1.90 1.18 0.00 0.00 2.82 -
P/NAPS 0.52 1.16 0.55 0.48 0.93 0.81 0.92 -9.06%

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