[GLOBALC] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -29.29%
YoY- 22.77%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 45,285 48,852 69,184 80,169 100,056 83,739 90,176 -10.83%
PBT -16,665 3,816 10,278 32,947 23,063 17,111 25,348 -
Tax -36 -3 -95 -65 -56 -397 -192 -24.32%
NP -16,701 3,813 10,183 32,882 23,007 16,714 25,156 -
-
NP to SH -8,872 3,150 7,494 23,471 19,118 16,714 25,156 -
-
Tax Rate - 0.08% 0.92% 0.20% 0.24% 2.32% 0.76% -
Total Cost 61,986 45,039 59,001 47,287 77,049 67,025 65,020 -0.79%
-
Net Worth 692,484 98,402 105,297 101,637 246,995 56,577 27,989 70.61%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 692,484 98,402 105,297 101,637 246,995 56,577 27,989 70.61%
NOSH 418,617 427,837 363,093 362,991 667,555 235,737 139,947 20.01%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -36.88% 7.81% 14.72% 41.02% 22.99% 19.96% 27.90% -
ROE -1.28% 3.20% 7.12% 23.09% 7.74% 29.54% 89.88% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 1.11 11.42 19.05 22.09 14.99 35.52 64.44 -49.14%
EPS -0.22 0.74 2.06 6.47 2.86 7.09 17.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.23 0.29 0.28 0.37 0.24 0.20 -2.66%
Adjusted Per Share Value based on latest NOSH - 362,991
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.01 29.14 41.27 47.82 59.68 49.95 53.79 -10.83%
EPS -5.29 1.88 4.47 14.00 11.40 9.97 15.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1305 0.5869 0.6281 0.6062 1.4733 0.3375 0.1669 70.62%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.47 1.08 0.90 0.95 0.90 1.26 1.42 -
P/RPS 42.28 9.46 4.72 4.30 6.00 3.55 2.20 63.59%
P/EPS -215.79 146.69 43.61 14.69 31.43 17.77 7.90 -
EY -0.46 0.68 2.29 6.81 3.18 5.63 12.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 4.70 3.10 3.39 2.43 5.25 7.10 -14.55%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 27/02/08 26/02/07 27/02/06 21/02/05 27/02/04 -
Price 0.45 0.62 0.73 1.25 0.95 1.24 1.27 -
P/RPS 40.48 5.43 3.83 5.66 6.34 3.49 1.97 65.42%
P/EPS -206.61 84.21 35.37 19.33 33.17 17.49 7.07 -
EY -0.48 1.19 2.83 5.17 3.01 5.72 14.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 2.70 2.52 4.46 2.57 5.17 6.35 -13.54%

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