[ONEGLOVE] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -17.56%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 44,292 55,583 52,881 52,818 57,088 59,503 51,976 -10.10%
PBT 3,136 11,025 11,458 12,160 13,640 16,027 13,900 -62.90%
Tax -632 -2,519 -3,469 -3,524 -3,164 -9,314 -3,724 -69.31%
NP 2,504 8,506 7,989 8,636 10,476 6,713 10,176 -60.69%
-
NP to SH 2,504 8,506 7,989 8,636 10,476 11,658 10,176 -60.69%
-
Tax Rate 20.15% 22.85% 30.28% 28.98% 23.20% 58.11% 26.79% -
Total Cost 41,788 47,077 44,892 44,182 46,612 52,790 41,800 -0.01%
-
Net Worth 80,639 81,861 78,047 79,310 76,807 19,424 50,822 36.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,219 - 7,805 - - - -
Div Payout % - 49.60% - 90.38% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 80,639 81,861 78,047 79,310 76,807 19,424 50,822 36.00%
NOSH 126,000 125,940 125,882 125,889 125,913 32,374 86,139 28.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.65% 15.30% 15.11% 16.35% 18.35% 11.28% 19.58% -
ROE 3.11% 10.39% 10.24% 10.89% 13.64% 60.02% 20.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.15 44.13 42.01 41.96 45.34 183.80 60.34 -30.22%
EPS 2.00 6.75 6.35 6.86 8.32 36.01 11.81 -69.35%
DPS 0.00 3.35 0.00 6.20 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.62 0.63 0.61 0.60 0.59 5.56%
Adjusted Per Share Value based on latest NOSH - 125,851
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.38 10.51 10.00 9.99 10.80 11.25 9.83 -10.08%
EPS 0.47 1.61 1.51 1.63 1.98 2.20 1.92 -60.83%
DPS 0.00 0.80 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.1525 0.1548 0.1476 0.15 0.1453 0.0367 0.0961 36.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.41 0.49 0.52 0.63 0.80 0.89 0.00 -
P/RPS 1.17 1.11 1.24 1.50 1.76 0.48 0.00 -
P/EPS 20.63 7.26 8.19 9.18 9.62 2.47 0.00 -
EY 4.85 13.78 12.21 10.89 10.40 40.46 0.00 -
DY 0.00 6.84 0.00 9.84 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.84 1.00 1.31 1.48 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 17/03/05 30/11/04 26/08/04 27/05/04 15/03/04 18/12/03 -
Price 0.32 0.44 0.52 0.54 0.57 0.86 0.00 -
P/RPS 0.91 1.00 1.24 1.29 1.26 0.47 0.00 -
P/EPS 16.10 6.51 8.19 7.87 6.85 2.39 0.00 -
EY 6.21 15.35 12.21 12.70 14.60 41.87 0.00 -
DY 0.00 7.61 0.00 11.48 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.84 0.86 0.93 1.43 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