[ONEGLOVE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 102.75%
YoY- -99.09%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 63,636 57,398 55,297 53,490 51,392 45,355 43,654 28.59%
PBT -3,312 -1,239 180 464 -224 1,893 1,605 -
Tax 400 -540 -445 -450 -212 -438 -313 -
NP -2,912 -1,779 -265 14 -436 1,455 1,292 -
-
NP to SH -2,852 -1,772 -250 12 -436 1,504 1,344 -
-
Tax Rate - - 247.22% 96.98% - 23.14% 19.50% -
Total Cost 66,548 59,177 55,562 53,476 51,828 43,900 42,362 35.17%
-
Net Worth 78,805 80,431 81,466 78,722 78,722 82,146 79,379 -0.48%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 78,805 80,431 81,466 78,722 78,722 82,146 79,379 -0.48%
NOSH 125,087 125,673 125,332 121,111 121,111 126,379 125,999 -0.48%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -4.58% -3.10% -0.48% 0.03% -0.85% 3.21% 2.96% -
ROE -3.62% -2.20% -0.31% 0.02% -0.55% 1.83% 1.69% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 50.87 45.67 44.12 44.17 42.43 35.89 34.65 29.20%
EPS -2.28 -1.41 -0.20 0.00 -0.36 1.19 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.64 0.65 0.65 0.65 0.65 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 127,777
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 12.00 10.83 10.43 10.09 9.69 8.56 8.23 28.61%
EPS -0.54 -0.33 -0.05 0.00 -0.08 0.28 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1487 0.1517 0.1537 0.1485 0.1485 0.155 0.1497 -0.44%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.43 0.50 0.49 0.44 0.51 0.38 0.31 -
P/RPS 0.85 1.09 1.11 1.00 1.20 1.06 0.89 -3.02%
P/EPS -18.86 -35.46 -245.00 4,440.74 -141.67 31.93 29.06 -
EY -5.30 -2.82 -0.41 0.02 -0.71 3.13 3.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.78 0.75 0.68 0.78 0.58 0.49 24.44%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 26/02/07 29/11/06 28/08/06 29/05/06 28/02/06 28/11/05 -
Price 0.46 0.54 0.83 0.38 0.41 0.57 0.36 -
P/RPS 0.90 1.18 1.88 0.86 0.97 1.59 1.04 -9.19%
P/EPS -20.18 -38.30 -415.00 3,835.19 -113.89 47.90 33.75 -
EY -4.96 -2.61 -0.24 0.03 -0.88 2.09 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 1.28 0.58 0.63 0.88 0.57 17.94%

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