[GLOBALC] YoY TTM Result on 31-Mar-2006 [#1]

Announcement Date
24-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 9.56%
YoY- 39.79%
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 44,659 65,352 73,510 103,441 86,606 87,018 85,925 -10.32%
PBT 195 5,895 29,607 26,834 15,307 39,554 -54,566 -
Tax -2 -96 -65 -56 -324 -265 0 -
NP 193 5,799 29,542 26,778 14,983 39,289 -54,566 -
-
NP to SH 7,093 3,128 21,394 20,945 14,983 39,289 -54,566 -
-
Tax Rate 1.03% 1.63% 0.22% 0.21% 2.12% 0.67% - -
Total Cost 44,466 59,553 43,968 76,663 71,623 47,729 140,491 -17.43%
-
Net Worth 93,703 102,121 108,588 125,800 116,519 88,696 -413,526 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 93,703 102,121 108,588 125,800 116,519 88,696 -413,526 -
NOSH 425,925 352,142 361,962 314,501 448,152 354,787 19,997 66.41%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.43% 8.87% 40.19% 25.89% 17.30% 45.15% -63.50% -
ROE 7.57% 3.06% 19.70% 16.65% 12.86% 44.30% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 10.49 18.56 20.31 32.89 19.33 24.53 429.68 -46.10%
EPS 1.67 0.89 5.91 6.66 3.34 11.07 -272.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.29 0.30 0.40 0.26 0.25 -20.6788 -
Adjusted Per Share Value based on latest NOSH - 314,501
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 26.64 38.98 43.85 61.70 51.66 51.90 51.25 -10.32%
EPS 4.23 1.87 12.76 12.49 8.94 23.43 -32.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5589 0.6091 0.6477 0.7504 0.695 0.5291 -2.4666 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.57 0.80 0.99 0.89 1.02 1.20 1.52 -
P/RPS 5.44 4.31 4.87 2.71 5.28 4.89 0.35 57.90%
P/EPS 34.23 90.06 16.75 13.36 30.51 10.84 -0.56 -
EY 2.92 1.11 5.97 7.48 3.28 9.23 -179.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.59 2.76 3.30 2.23 3.92 4.80 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 27/05/08 30/04/07 24/04/06 25/05/05 12/05/04 02/06/03 -
Price 0.45 0.88 1.48 0.98 0.80 0.85 1.52 -
P/RPS 4.29 4.74 7.29 2.98 4.14 3.47 0.35 51.78%
P/EPS 27.02 99.07 25.04 14.72 23.93 7.68 -0.56 -
EY 3.70 1.01 3.99 6.80 4.18 13.03 -179.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.05 3.03 4.93 2.45 3.08 3.40 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