[GLOBALC] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -89.52%
YoY- 120.69%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 90,399 94,781 81,603 92,610 83,208 109,938 106,005 -2.61%
PBT 38,801 23,092 10,683 11,630 -56,207 -29,536 -44,199 -
Tax 64 -263 -511 0 0 19,848 44,199 -66.34%
NP 38,865 22,829 10,172 11,630 -56,207 -9,688 0 -
-
NP to SH 33,192 20,884 10,172 11,630 -56,207 -29,536 -44,199 -
-
Tax Rate -0.16% 1.14% 4.78% 0.00% - - - -
Total Cost 51,534 71,952 71,431 80,980 139,415 119,626 106,005 -11.32%
-
Net Worth 112,581 84,296 94,863 48,355 -385,996 -333,899 -292,732 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 112,581 84,296 94,863 48,355 -385,996 -333,899 -292,732 -
NOSH 363,167 301,059 431,200 230,265 20,001 20,000 19,997 62.09%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 42.99% 24.09% 12.47% 12.56% -67.55% -8.81% 0.00% -
ROE 29.48% 24.77% 10.72% 24.05% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 24.89 31.48 18.92 40.22 416.00 549.69 530.09 -39.92%
EPS 9.14 6.94 2.36 5.05 -281.01 -147.68 -221.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.28 0.22 0.21 -19.2982 -16.695 -14.6384 -
Adjusted Per Share Value based on latest NOSH - 230,265
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 53.92 56.53 48.67 55.24 49.63 65.57 63.23 -2.61%
EPS 19.80 12.46 6.07 6.94 -33.53 -17.62 -26.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6715 0.5028 0.5658 0.2884 -2.3024 -1.9916 -1.7461 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.90 0.85 0.74 1.48 2.25 0.00 0.00 -
P/RPS 3.62 2.70 3.91 3.68 0.54 0.00 0.00 -
P/EPS 9.85 12.25 31.37 29.30 -0.80 0.00 0.00 -
EY 10.16 8.16 3.19 3.41 -124.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.04 3.36 7.05 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 24/11/04 28/11/03 28/11/02 30/11/01 30/11/00 -
Price 0.90 1.00 0.80 1.58 2.25 0.00 0.00 -
P/RPS 3.62 3.18 4.23 3.93 0.54 0.00 0.00 -
P/EPS 9.85 14.42 33.91 31.28 -0.80 0.00 0.00 -
EY 10.16 6.94 2.95 3.20 -124.89 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 3.57 3.64 7.52 0.00 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