[GLOBALC] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -6.81%
YoY- 161.41%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 80,172 100,056 83,740 89,941 79,760 104,144 107,346 -4.74%
PBT 27,947 23,064 17,112 36,775 -59,573 -42,098 -24,829 -
Tax -65 -55 -399 -5,377 0 0 24,829 -
NP 27,882 23,009 16,713 31,398 -59,573 -42,098 0 -
-
NP to SH 23,471 15,230 16,713 36,584 -59,573 -42,098 -24,827 -
-
Tax Rate 0.23% 0.24% 2.33% 14.62% - - - -
Total Cost 52,290 77,047 67,027 58,543 139,333 146,242 107,346 -11.29%
-
Net Worth 89,779 132,671 106,498 55,137 -405,778 -348,135 -297,788 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 89,779 132,671 106,498 55,137 -405,778 -348,135 -297,788 -
NOSH 320,642 358,571 443,743 275,689 19,998 19,999 19,999 58.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 34.78% 23.00% 19.96% 34.91% -74.69% -40.42% 0.00% -
ROE 26.14% 11.48% 15.69% 66.35% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 25.00 27.90 18.87 32.62 398.82 520.74 536.75 -40.00%
EPS 7.32 6.43 3.78 13.27 -297.87 -210.50 -124.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.37 0.24 0.20 -20.29 -17.4076 -14.89 -
Adjusted Per Share Value based on latest NOSH - 139,947
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 47.82 59.68 49.95 53.65 47.57 62.12 64.03 -4.74%
EPS 14.00 9.08 9.97 21.82 -35.53 -25.11 -14.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5355 0.7913 0.6352 0.3289 -2.4204 -2.0765 -1.7762 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.95 0.90 1.26 1.42 1.52 0.00 0.00 -
P/RPS 3.80 3.23 6.68 4.35 0.38 0.00 0.00 -
P/EPS 12.98 21.19 33.45 10.70 -0.51 0.00 0.00 -
EY 7.71 4.72 2.99 9.35 -195.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.43 5.25 7.10 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/02/07 27/02/06 21/02/05 27/02/04 25/03/03 28/02/02 28/02/01 -
Price 1.25 0.95 1.24 1.27 1.52 0.00 0.00 -
P/RPS 5.00 3.40 6.57 3.89 0.38 0.00 0.00 -
P/EPS 17.08 22.37 32.92 9.57 -0.51 0.00 0.00 -
EY 5.86 4.47 3.04 10.45 -195.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.46 2.57 5.17 6.35 0.00 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