[GLOBALC] YoY TTM Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 97.17%
YoY- 261.9%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 63,867 53,702 45,011 54,337 70,473 90,399 94,781 -6.36%
PBT -2,405 -27,165 -5,076 11,152 1,714 38,801 23,092 -
Tax 0 -36 0 -60 -38 64 -263 -
NP -2,405 -27,201 -5,076 11,092 1,676 38,865 22,829 -
-
NP to SH -7,189 -27,905 2,579 9,766 -6,032 33,192 20,884 -
-
Tax Rate - - - 0.54% 2.22% -0.16% 1.14% -
Total Cost 66,272 80,903 50,087 43,245 68,797 51,534 71,952 -1.36%
-
Net Worth 50,285 57,006 0 106,461 95,850 112,581 84,296 -8.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 50,285 57,006 0 106,461 95,850 112,581 84,296 -8.24%
NOSH 167,619 167,666 7,310,000 425,847 355,000 363,167 301,059 -9.29%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.77% -50.65% -11.28% 20.41% 2.38% 42.99% 24.09% -
ROE -14.30% -48.95% 0.00% 9.17% -6.29% 29.48% 24.77% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.10 32.03 0.62 12.76 19.85 24.89 31.48 3.23%
EPS -4.29 -16.64 0.04 2.29 -1.70 9.14 6.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.30 0.34 0.00 0.25 0.27 0.31 0.28 1.15%
Adjusted Per Share Value based on latest NOSH - 425,847
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 38.09 32.03 26.85 32.41 42.04 53.92 56.53 -6.36%
EPS -4.29 -16.64 1.54 5.83 -3.60 19.80 12.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2999 0.34 0.00 0.635 0.5717 0.6715 0.5028 -8.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.26 0.32 0.52 0.55 1.05 0.90 0.85 -
P/RPS 0.68 1.00 84.45 4.31 5.29 3.62 2.70 -20.52%
P/EPS -6.06 -1.92 1,473.90 23.98 -61.80 9.85 12.25 -
EY -16.50 -52.01 0.07 4.17 -1.62 10.16 8.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.00 2.20 3.89 2.90 3.04 -18.81%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 15/11/10 23/11/09 27/11/08 28/11/07 29/11/06 29/11/05 -
Price 0.21 0.25 0.47 0.75 0.93 0.90 1.00 -
P/RPS 0.55 0.78 76.33 5.88 4.68 3.62 3.18 -25.34%
P/EPS -4.90 -1.50 1,332.18 32.70 -54.73 9.85 14.42 -
EY -20.42 -66.57 0.08 3.06 -1.83 10.16 6.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.00 3.00 3.44 2.90 3.57 -23.77%

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