[GLOBALC] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -75.33%
YoY- -29.57%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 100,056 72,229 45,179 21,483 83,740 61,188 39,477 85.57%
PBT 23,064 20,022 10,745 4,123 17,112 14,065 9,626 78.77%
Tax -55 -185 0 0 -399 -321 -217 -59.84%
NP 23,009 19,837 10,745 4,123 16,713 13,744 9,409 81.21%
-
NP to SH 15,230 19,837 10,745 4,123 16,713 13,744 9,409 37.73%
-
Tax Rate 0.24% 0.92% 0.00% 0.00% 2.33% 2.28% 2.25% -
Total Cost 77,047 52,392 34,434 17,360 67,027 47,444 30,068 86.93%
-
Net Worth 132,671 93,823 92,629 116,519 106,498 90,642 88,840 30.55%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 132,671 93,823 92,629 116,519 106,498 90,642 88,840 30.55%
NOSH 358,571 335,084 370,517 448,152 443,743 412,012 403,819 -7.59%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.00% 27.46% 23.78% 19.19% 19.96% 22.46% 23.83% -
ROE 11.48% 21.14% 11.60% 3.54% 15.69% 15.16% 10.59% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.90 21.56 12.19 4.79 18.87 14.85 9.78 100.76%
EPS 6.43 5.92 2.90 0.92 3.78 3.34 2.33 96.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.28 0.25 0.26 0.24 0.22 0.22 41.28%
Adjusted Per Share Value based on latest NOSH - 448,152
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 59.68 43.08 26.95 12.81 49.95 36.50 23.55 85.56%
EPS 9.08 11.83 6.41 2.46 9.97 8.20 5.61 37.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7913 0.5596 0.5525 0.695 0.6352 0.5407 0.5299 30.55%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.90 0.85 1.00 1.02 1.26 0.74 0.93 -
P/RPS 3.23 3.94 8.20 21.28 6.68 4.98 9.51 -51.22%
P/EPS 21.19 14.36 34.48 110.87 33.45 22.18 39.91 -34.35%
EY 4.72 6.96 2.90 0.90 2.99 4.51 2.51 52.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 3.04 4.00 3.92 5.25 3.36 4.23 -30.82%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 29/08/05 25/05/05 21/02/05 24/11/04 25/08/04 -
Price 0.95 1.00 0.85 0.80 1.24 0.80 0.75 -
P/RPS 3.40 4.64 6.97 16.69 6.57 5.39 7.67 -41.77%
P/EPS 22.37 16.89 29.31 86.96 32.92 23.98 32.19 -21.49%
EY 4.47 5.92 3.41 1.15 3.04 4.17 3.11 27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.57 3.40 3.08 5.17 3.64 3.41 -17.14%

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