[GLOBALC] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 69.03%
YoY- 17.73%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,439 27,190 19,490 24,800 45,840 48,025 48,892 -35.23%
PBT -49,875 -27,121 -23,824 -16,792 -46,006 -21,344 17,498 -
Tax 0 0 0 0 -4,823 -445 -668 -
NP -49,875 -27,121 -23,824 -16,792 -50,829 -21,789 16,830 -
-
NP to SH -33,932 21,350 -20,532 -15,828 -51,108 -24,408 13,364 -
-
Tax Rate - - - - - - 3.82% -
Total Cost 75,314 54,311 43,314 41,592 96,669 69,814 32,062 76.43%
-
Net Worth -40,195 -551,074 -15,072 -10,060 -5,022 26,797 51,915 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -40,195 -551,074 -15,072 -10,060 -5,022 26,797 51,915 -
NOSH 167,482 167,499 167,471 167,669 167,428 167,483 167,468 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -196.06% -99.75% -122.24% -67.71% -110.88% -45.37% 34.42% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% -91.08% 25.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.19 16.23 11.64 14.79 27.38 28.67 29.19 -35.22%
EPS -20.26 -12.75 -12.26 -9.44 -30.52 -14.57 7.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 -3.29 -0.09 -0.06 -0.03 0.16 0.31 -
Adjusted Per Share Value based on latest NOSH - 167,669
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.17 16.22 11.63 14.79 27.34 28.65 29.16 -35.23%
EPS -20.24 12.74 -12.25 -9.44 -30.48 -14.56 7.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.2398 -3.287 -0.0899 -0.06 -0.03 0.1598 0.3097 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.045 0.05 0.045 0.05 0.10 0.18 0.11 -
P/RPS 0.30 0.31 0.39 0.34 0.37 0.63 0.38 -14.54%
P/EPS -0.22 0.39 -0.37 -0.53 -0.33 -1.24 1.38 -
EY -450.22 254.93 -272.44 -188.80 -305.25 -80.96 72.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.13 0.35 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 31/07/13 27/06/13 28/02/13 30/11/12 30/08/12 -
Price 0.05 0.04 0.05 0.045 0.11 0.15 0.11 -
P/RPS 0.33 0.25 0.43 0.30 0.40 0.52 0.38 -8.95%
P/EPS -0.25 0.31 -0.41 -0.48 -0.36 -1.03 1.38 -
EY -405.20 318.67 -245.20 -209.78 -277.50 -97.16 72.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.94 0.35 -

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