[GLOBALC] YoY TTM Result on 30-Sep-2009 [#3]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -52.34%
YoY- -73.59%
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 52,460 63,867 53,702 45,011 54,337 70,473 90,399 -8.66%
PBT -19,385 -2,405 -27,165 -5,076 11,152 1,714 38,801 -
Tax -334 0 -36 0 -60 -38 64 -
NP -19,719 -2,405 -27,201 -5,076 11,092 1,676 38,865 -
-
NP to SH -23,133 -7,189 -27,905 2,579 9,766 -6,032 33,192 -
-
Tax Rate - - - - 0.54% 2.22% -0.16% -
Total Cost 72,179 66,272 80,903 50,087 43,245 68,797 51,534 5.77%
-
Net Worth 26,796 50,285 57,006 0 106,461 95,850 112,581 -21.25%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 26,796 50,285 57,006 0 106,461 95,850 112,581 -21.25%
NOSH 167,479 167,619 167,666 7,310,000 425,847 355,000 363,167 -12.09%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -37.59% -3.77% -50.65% -11.28% 20.41% 2.38% 42.99% -
ROE -86.33% -14.30% -48.95% 0.00% 9.17% -6.29% 29.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.32 38.10 32.03 0.62 12.76 19.85 24.89 3.90%
EPS -13.81 -4.29 -16.64 0.04 2.29 -1.70 9.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.30 0.34 0.00 0.25 0.27 0.31 -10.42%
Adjusted Per Share Value based on latest NOSH - 7,310,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.29 38.09 32.03 26.85 32.41 42.04 53.92 -8.66%
EPS -13.80 -4.29 -16.64 1.54 5.83 -3.60 19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1598 0.2999 0.34 0.00 0.635 0.5717 0.6715 -21.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.18 0.26 0.32 0.52 0.55 1.05 0.90 -
P/RPS 0.57 0.68 1.00 84.45 4.31 5.29 3.62 -26.49%
P/EPS -1.30 -6.06 -1.92 1,473.90 23.98 -61.80 9.85 -
EY -76.74 -16.50 -52.01 0.07 4.17 -1.62 10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.87 0.94 0.00 2.20 3.89 2.90 -14.52%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 16/11/11 15/11/10 23/11/09 27/11/08 28/11/07 29/11/06 -
Price 0.15 0.21 0.25 0.47 0.75 0.93 0.90 -
P/RPS 0.48 0.55 0.78 76.33 5.88 4.68 3.62 -28.56%
P/EPS -1.09 -4.90 -1.50 1,332.18 32.70 -54.73 9.85 -
EY -92.08 -20.42 -66.57 0.08 3.06 -1.83 10.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.70 0.74 0.00 3.00 3.44 2.90 -17.10%

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