[GLOBALC] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -367.75%
YoY- -194.81%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 68,051 101,415 89,441 84,476 93,020 85,113 112,844 -8.08%
PBT 7,413 41,484 18,229 -104,788 110,950 -54,158 -28,115 -
Tax -83 -56 -180 -409 0 0 28,115 -
NP 7,330 41,428 18,049 -105,197 110,950 -54,158 0 -
-
NP to SH -397 34,492 18,049 -105,197 110,950 -54,158 -28,115 -50.82%
-
Tax Rate 1.12% 0.13% 0.99% - 0.00% - - -
Total Cost 60,721 59,987 71,392 189,673 -17,930 139,271 112,844 -9.80%
-
Net Worth 104,593 101,451 83,598 114,982 154,281 -375,656 -318,859 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 104,593 101,451 83,598 114,982 154,281 -375,656 -318,859 -
NOSH 360,666 338,171 334,393 522,647 230,270 19,998 20,001 61.89%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.77% 40.85% 20.18% -124.53% 119.28% -63.63% 0.00% -
ROE -0.38% 34.00% 21.59% -91.49% 71.91% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.87 29.99 26.75 16.16 40.40 425.59 564.17 -43.22%
EPS -0.11 10.20 5.40 -20.13 48.18 -270.81 -140.56 -69.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.30 0.25 0.22 0.67 -18.7839 -15.9415 -
Adjusted Per Share Value based on latest NOSH - 522,647
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.59 60.49 53.35 50.39 55.48 50.77 67.31 -8.08%
EPS -0.24 20.57 10.77 -62.75 66.18 -32.30 -16.77 -50.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6239 0.6051 0.4986 0.6858 0.9202 -2.2407 -1.9019 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 1.34 0.98 1.00 0.93 1.70 0.00 0.00 -
P/RPS 7.10 3.27 3.74 5.75 4.21 0.00 0.00 -
P/EPS -1,217.36 9.61 18.53 -4.62 3.53 0.00 0.00 -
EY -0.08 10.41 5.40 -21.64 28.34 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.62 3.27 4.00 4.23 2.54 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 28/08/06 29/08/05 25/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.12 0.90 0.85 0.75 1.75 0.61 0.00 -
P/RPS 5.94 3.00 3.18 4.64 4.33 0.14 0.00 -
P/EPS -1,017.50 8.82 15.75 -3.73 3.63 -0.23 0.00 -
EY -0.10 11.33 6.35 -26.84 27.53 -443.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 3.00 3.40 3.41 2.61 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