[GLOBALC] YoY TTM 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- -444.01%
YoY- -381.65%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 45,850 64,713 58,199 45,285 48,852 69,184 80,169 -8.88%
PBT -46,006 -1,661 -18,113 -16,665 3,816 10,278 32,947 -
Tax -4,823 0 0 -36 -3 -95 -65 104.85%
NP -50,829 -1,661 -18,113 -16,701 3,813 10,183 32,882 -
-
NP to SH -52,618 -6,779 -20,106 -8,872 3,150 7,494 23,471 -
-
Tax Rate - - - - 0.08% 0.92% 0.20% -
Total Cost 96,679 66,374 76,312 61,986 45,039 59,001 47,287 12.64%
-
Net Worth -5,024 45,138 51,961 692,484 98,402 105,297 101,637 -
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 -5,024 45,138 51,961 692,484 98,402 105,297 101,637 -
NOSH 167,484 167,178 167,617 418,617 427,837 363,093 362,991 -12.08%
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 -110.86% -2.57% -31.12% -36.88% 7.81% 14.72% 41.02% -
ROE 0.00% -15.02% -38.69% -1.28% 3.20% 7.12% 23.09% -
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 38.71 34.72 1.11 11.42 19.05 22.09 3.63%
EPS -31.42 -4.05 -12.00 -0.22 0.74 2.06 6.47 -
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 27.35 38.60 34.71 27.01 29.14 41.27 47.82 -8.88%
EPS -31.39 -4.04 -11.99 -5.29 1.88 4.47 14.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.03 0.2692 0.3099 4.1305 0.5869 0.6281 0.6062 -
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 0.57 0.49 42.28 9.46 4.72 4.30 -33.53%
P/EPS -0.32 -5.43 -1.42 -215.79 146.69 43.61 14.69 -
EY -314.17 -18.43 -70.56 -0.46 0.68 2.29 6.81 -
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 0.57 0.66 40.48 5.43 3.83 5.66 -35.67%
P/EPS -0.35 -5.43 -1.92 -206.61 84.21 35.37 19.33 -
EY -285.61 -18.43 -52.15 -0.48 1.19 2.83 5.17 -
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