[ONEGLOVE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.13%
YoY- -83.18%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 53,490 51,392 45,355 43,654 42,766 44,292 55,583 -2.53%
PBT 464 -224 1,893 1,605 1,664 3,136 11,025 -87.97%
Tax -450 -212 -438 -313 -396 -632 -2,519 -68.38%
NP 14 -436 1,455 1,292 1,268 2,504 8,506 -98.62%
-
NP to SH 12 -436 1,504 1,344 1,316 2,504 8,506 -98.75%
-
Tax Rate 96.98% - 23.14% 19.50% 23.80% 20.15% 22.85% -
Total Cost 53,476 51,828 43,900 42,362 41,498 41,788 47,077 8.89%
-
Net Worth 78,722 78,722 82,146 79,379 80,984 80,639 81,861 -2.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 4,219 -
Div Payout % - - - - - - 49.60% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 78,722 78,722 82,146 79,379 80,984 80,639 81,861 -2.57%
NOSH 121,111 121,111 126,379 125,999 126,538 126,000 125,940 -2.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.03% -0.85% 3.21% 2.96% 2.96% 5.65% 15.30% -
ROE 0.02% -0.55% 1.83% 1.69% 1.63% 3.11% 10.39% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.17 42.43 35.89 34.65 33.80 35.15 44.13 0.06%
EPS 0.00 -0.36 1.19 1.07 1.04 2.00 6.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.35 -
NAPS 0.65 0.65 0.65 0.63 0.64 0.64 0.65 0.00%
Adjusted Per Share Value based on latest NOSH - 124,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.80 9.42 8.31 8.00 7.84 8.12 10.19 -2.57%
EPS 0.00 -0.08 0.28 0.25 0.24 0.46 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
NAPS 0.1443 0.1443 0.1505 0.1455 0.1484 0.1478 0.15 -2.55%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.51 0.38 0.31 0.35 0.41 0.49 -
P/RPS 1.00 1.20 1.06 0.89 1.04 1.17 1.11 -6.73%
P/EPS 4,440.74 -141.67 31.93 29.06 33.65 20.63 7.26 7190.92%
EY 0.02 -0.71 3.13 3.44 2.97 4.85 13.78 -98.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.84 -
P/NAPS 0.68 0.78 0.58 0.49 0.55 0.64 0.75 -6.34%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 28/02/06 28/11/05 29/08/05 27/05/05 17/03/05 -
Price 0.38 0.41 0.57 0.36 0.31 0.32 0.44 -
P/RPS 0.86 0.97 1.59 1.04 0.92 0.91 1.00 -9.59%
P/EPS 3,835.19 -113.89 47.90 33.75 29.81 16.10 6.51 7010.13%
EY 0.03 -0.88 2.09 2.96 3.35 6.21 15.35 -98.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.61 -
P/NAPS 0.58 0.63 0.88 0.57 0.48 0.50 0.68 -10.08%

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