[ONEGLOVE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 26.77%
YoY- 162.76%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 60,492 56,192 53,038 52,192 45,140 49,485 52,400 10.05%
PBT 604 5,912 5,462 5,476 4,208 -9,412 -10,721 -
Tax 96 -1,356 -1,296 -1,446 -1,020 1,432 1,658 -85.05%
NP 700 4,556 4,166 4,030 3,188 -7,980 -9,062 -
-
NP to SH 704 4,603 4,256 4,082 3,220 -7,926 -8,996 -
-
Tax Rate -15.89% 22.94% 23.73% 26.41% 24.24% - - -
Total Cost 59,792 51,636 48,872 48,162 41,952 57,465 61,462 -1.82%
-
Net Worth 74,171 74,251 73,176 71,812 70,437 69,254 70,622 3.32%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 74,171 74,251 73,176 71,812 70,437 69,254 70,622 3.32%
NOSH 125,714 125,849 126,166 125,987 125,781 125,917 126,112 -0.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.16% 8.11% 7.86% 7.72% 7.06% -16.13% -17.30% -
ROE 0.95% 6.20% 5.82% 5.68% 4.57% -11.44% -12.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 48.12 44.65 42.04 41.43 35.89 39.30 41.55 10.29%
EPS 0.56 3.65 3.37 3.24 2.56 -6.29 -7.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.57 0.56 0.55 0.56 3.54%
Adjusted Per Share Value based on latest NOSH - 126,122
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.41 10.60 10.01 9.85 8.52 9.33 9.88 10.08%
EPS 0.13 0.87 0.80 0.77 0.61 -1.50 -1.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1399 0.1401 0.138 0.1355 0.1329 0.1306 0.1332 3.32%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.41 0.22 0.19 0.17 0.12 0.12 0.25 -
P/RPS 0.85 0.49 0.45 0.41 0.33 0.31 0.60 26.16%
P/EPS 73.21 6.01 5.63 5.25 4.69 -1.91 -3.50 -
EY 1.37 16.63 17.75 19.06 21.33 -52.45 -28.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.37 0.33 0.30 0.21 0.22 0.45 33.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 27/11/08 -
Price 0.28 0.41 0.22 0.22 0.19 0.09 0.17 -
P/RPS 0.58 0.92 0.52 0.53 0.53 0.23 0.41 26.04%
P/EPS 50.00 11.21 6.52 6.79 7.42 -1.43 -2.38 -
EY 2.00 8.92 15.33 14.73 13.47 -69.94 -41.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.38 0.39 0.34 0.16 0.30 34.92%

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