[GLOBALC] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[GLOBALC] GLOBAL CARRIERS BHD
Announcement Date
02-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 8.4%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
GLOBALC's Result
GLOBALC's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 103,441 86,606 87,018 85,925 95,947 112,815 80,436 4.27%
PBT 26,834 15,307 39,554 -54,566 -47,452 -24,369 -38,145 -
Tax -56 -324 -265 0 10,769 24,369 38,145 -
NP 26,778 14,983 39,289 -54,566 -36,683 0 0 -
-
NP to SH 20,945 14,983 39,289 -54,566 -47,452 -24,369 -38,145 -
-
Tax Rate 0.21% 2.12% 0.67% - - - - -
Total Cost 76,663 71,623 47,729 140,491 132,630 112,815 80,436 -0.79%
-
Net Worth 125,800 116,519 88,696 -413,526 -360,141 -304,549 274,167 -12.17%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 125,800 116,519 88,696 -413,526 -360,141 -304,549 274,167 -12.17%
NOSH 314,501 448,152 354,787 19,997 19,990 20,000 20,000 58.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 25.89% 17.30% 45.15% -63.50% -38.23% 0.00% 0.00% -
ROE 16.65% 12.86% 44.30% 0.00% 0.00% 0.00% -13.91% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 32.89 19.33 24.53 429.68 479.95 564.08 402.18 -34.10%
EPS 6.66 3.34 11.07 -272.86 -237.37 -121.85 -190.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.26 0.25 -20.6788 -18.0152 -15.2275 13.7084 -44.49%
Adjusted Per Share Value based on latest NOSH - 19,997
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 61.70 51.66 51.90 51.25 57.23 67.29 47.98 4.27%
EPS 12.49 8.94 23.43 -32.55 -28.30 -14.54 -22.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7504 0.695 0.5291 -2.4666 -2.1481 -1.8166 1.6353 -12.17%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.89 1.02 1.20 1.52 0.00 0.00 0.00 -
P/RPS 2.71 5.28 4.89 0.35 0.00 0.00 0.00 -
P/EPS 13.36 30.51 10.84 -0.56 0.00 0.00 0.00 -
EY 7.48 3.28 9.23 -179.52 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 3.92 4.80 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/04/06 25/05/05 12/05/04 02/06/03 31/05/02 31/05/01 - -
Price 0.98 0.80 0.85 1.52 0.00 0.00 0.00 -
P/RPS 2.98 4.14 3.47 0.35 0.00 0.00 0.00 -
P/EPS 14.72 23.93 7.68 -0.56 0.00 0.00 0.00 -
EY 6.80 4.18 13.03 -179.52 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 3.08 3.40 0.00 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