[ONEGLOVE] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 10.48%
YoY- 185.65%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 60,540 53,792 62,349 71,382 75,504 36,192 36,790 39.42%
PBT 1,632 3,194 8,380 11,390 10,784 -9,467 -9,885 -
Tax -1,176 -1,077 -2,710 -3,546 -3,684 1,270 189 -
NP 456 2,117 5,669 7,844 7,100 -8,197 -9,696 -
-
NP to SH 460 2,120 5,670 7,844 7,100 -8,193 -9,692 -
-
Tax Rate 72.06% 33.72% 32.34% 31.13% 34.16% - - -
Total Cost 60,084 51,675 56,680 63,538 68,404 44,389 46,486 18.67%
-
Net Worth 57,960 57,960 59,219 59,219 56,699 55,439 56,699 1.47%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 57,960 57,960 59,219 59,219 56,699 55,439 56,699 1.47%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.75% 3.94% 9.09% 10.99% 9.40% -22.65% -26.35% -
ROE 0.79% 3.66% 9.58% 13.25% 12.52% -14.78% -17.09% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 48.05 42.69 49.48 56.65 59.92 28.72 29.20 39.42%
EPS 0.36 1.68 4.51 6.22 5.64 -6.50 -7.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.47 0.47 0.45 0.44 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 126,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 11.45 10.17 11.79 13.50 14.28 6.85 6.96 39.39%
EPS 0.09 0.40 1.07 1.48 1.34 -1.55 -1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.1096 0.112 0.112 0.1072 0.1049 0.1072 1.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.275 0.205 0.195 0.17 0.21 0.22 -
P/RPS 0.56 0.64 0.41 0.34 0.28 0.73 0.75 -17.71%
P/EPS 73.96 16.34 4.56 3.13 3.02 -3.23 -2.86 -
EY 1.35 6.12 21.95 31.93 33.15 -30.96 -34.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.44 0.41 0.38 0.48 0.49 13.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.26 0.27 0.275 0.20 0.18 0.175 0.21 -
P/RPS 0.54 0.63 0.56 0.35 0.30 0.61 0.72 -17.46%
P/EPS 71.22 16.05 6.11 3.21 3.19 -2.69 -2.73 -
EY 1.40 6.23 16.37 31.13 31.31 -37.16 -36.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.59 0.43 0.40 0.40 0.47 13.73%

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