[GLOBALC] YoY TTM Result on 31-Dec-2004 [#4]

Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 64.31%
YoY- -33.56%
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 69,184 80,169 100,056 83,739 90,176 84,128 103,531 -6.49%
PBT 10,278 32,947 23,063 17,111 25,348 -59,573 -42,098 -
Tax -95 -65 -56 -397 -192 0 18,701 -
NP 10,183 32,882 23,007 16,714 25,156 -59,573 -23,397 -
-
NP to SH 7,494 23,471 19,118 16,714 25,156 -59,573 -42,098 -
-
Tax Rate 0.92% 0.20% 0.24% 2.32% 0.76% - - -
Total Cost 59,001 47,287 77,049 67,025 65,020 143,701 126,928 -11.98%
-
Net Worth 105,297 101,637 246,995 56,577 27,989 -405,800 -348,126 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 105,297 101,637 246,995 56,577 27,989 -405,800 -348,126 -
NOSH 363,093 362,991 667,555 235,737 139,947 20,000 19,998 62.08%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 14.72% 41.02% 22.99% 19.96% 27.90% -70.81% -22.60% -
ROE 7.12% 23.09% 7.74% 29.54% 89.88% 0.00% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 19.05 22.09 14.99 35.52 64.44 420.64 517.69 -42.31%
EPS 2.06 6.47 2.86 7.09 17.98 -297.87 -210.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.28 0.37 0.24 0.20 -20.29 -17.4076 -
Adjusted Per Share Value based on latest NOSH - 235,737
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 41.27 47.82 59.68 49.95 53.79 50.18 61.75 -6.49%
EPS 4.47 14.00 11.40 9.97 15.00 -35.53 -25.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6281 0.6062 1.4733 0.3375 0.1669 -2.4205 -2.0765 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.90 0.95 0.90 1.26 1.42 1.52 0.00 -
P/RPS 4.72 4.30 6.00 3.55 2.20 0.36 0.00 -
P/EPS 43.61 14.69 31.43 17.77 7.90 -0.51 0.00 -
EY 2.29 6.81 3.18 5.63 12.66 -195.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.39 2.43 5.25 7.10 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 26/02/07 27/02/06 21/02/05 27/02/04 25/03/03 28/02/02 -
Price 0.73 1.25 0.95 1.24 1.27 1.52 0.00 -
P/RPS 3.83 5.66 6.34 3.49 1.97 0.36 0.00 -
P/EPS 35.37 19.33 33.17 17.49 7.07 -0.51 0.00 -
EY 2.83 5.17 3.01 5.72 14.15 -195.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 4.46 2.57 5.17 6.35 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