[GLOBALC] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -476.29%
YoY- -513.56%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 45,840 59,446 58,127 45,286 48,853 69,185 80,172 -8.88%
PBT -46,006 -1,661 -18,112 -16,665 3,817 10,279 27,947 -
Tax -4,823 0 0 -36 -3 -95 -65 104.85%
NP -50,829 -1,661 -18,112 -16,701 3,814 10,184 27,882 -
-
NP to SH -51,108 -6,779 -20,106 -15,773 3,814 7,494 23,471 -
-
Tax Rate - - - - 0.08% 0.92% 0.23% -
Total Cost 96,669 61,107 76,239 61,987 45,039 59,001 52,290 10.77%
-
Net Worth -5,022 45,238 51,923 692,484 93,565 105,198 89,779 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth -5,022 45,238 51,923 692,484 93,565 105,198 89,779 -
NOSH 167,428 167,550 167,495 418,617 406,805 362,753 320,642 -10.25%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -110.88% -2.79% -31.16% -36.88% 7.81% 14.72% 34.78% -
ROE 0.00% -14.98% -38.72% -2.28% 4.08% 7.12% 26.14% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.38 35.48 34.70 1.11 12.01 19.07 25.00 1.52%
EPS -30.52 -4.05 -12.01 -0.40 0.30 2.07 7.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.27 0.31 0.17 0.23 0.29 0.28 -
Adjusted Per Share Value based on latest NOSH - 418,617
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 27.34 35.46 34.67 27.01 29.14 41.27 47.82 -8.88%
EPS -30.48 -4.04 -11.99 -9.41 2.27 4.47 14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.2698 0.3097 4.1305 0.5581 0.6275 0.5355 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.10 0.22 0.17 0.47 1.08 0.90 0.95 -
P/RPS 0.37 0.62 0.49 42.28 8.99 4.72 3.80 -32.14%
P/EPS -0.33 -5.44 -1.42 -121.38 115.19 43.57 12.98 -
EY -305.25 -18.39 -70.61 -0.82 0.87 2.30 7.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 0.55 2.76 4.70 3.10 3.39 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 23/02/10 24/02/09 27/02/08 26/02/07 -
Price 0.11 0.22 0.23 0.45 0.62 0.73 1.25 -
P/RPS 0.40 0.62 0.66 40.48 5.16 3.83 5.00 -34.33%
P/EPS -0.36 -5.44 -1.92 -116.21 66.13 35.34 17.08 -
EY -277.50 -18.39 -52.19 -0.86 1.51 2.83 5.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.81 0.74 2.65 2.70 2.52 4.46 -

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