[ONEGLOVE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.26%
YoY- 147.31%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 61,564 60,492 56,192 53,038 52,192 45,140 49,485 15.72%
PBT 780 604 5,912 5,462 5,476 4,208 -9,412 -
Tax -360 96 -1,356 -1,296 -1,446 -1,020 1,432 -
NP 420 700 4,556 4,166 4,030 3,188 -7,980 -
-
NP to SH 422 704 4,603 4,256 4,082 3,220 -7,926 -
-
Tax Rate 46.15% -15.89% 22.94% 23.73% 26.41% 24.24% - -
Total Cost 61,144 59,792 51,636 48,872 48,162 41,952 57,465 4.23%
-
Net Worth 73,229 74,171 74,251 73,176 71,812 70,437 69,254 3.80%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 73,229 74,171 74,251 73,176 71,812 70,437 69,254 3.80%
NOSH 124,117 125,714 125,849 126,166 125,987 125,781 125,917 -0.95%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.68% 1.16% 8.11% 7.86% 7.72% 7.06% -16.13% -
ROE 0.58% 0.95% 6.20% 5.82% 5.68% 4.57% -11.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 49.60 48.12 44.65 42.04 41.43 35.89 39.30 16.83%
EPS 0.34 0.56 3.65 3.37 3.24 2.56 -6.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.57 0.56 0.55 4.80%
Adjusted Per Share Value based on latest NOSH - 126,483
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.61 11.41 10.60 10.01 9.85 8.52 9.33 15.73%
EPS 0.08 0.13 0.87 0.80 0.77 0.61 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.1399 0.1401 0.138 0.1355 0.1329 0.1306 3.80%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.41 0.22 0.19 0.17 0.12 0.12 -
P/RPS 0.60 0.85 0.49 0.45 0.41 0.33 0.31 55.49%
P/EPS 88.24 73.21 6.01 5.63 5.25 4.69 -1.91 -
EY 1.13 1.37 16.63 17.75 19.06 21.33 -52.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.37 0.33 0.30 0.21 0.22 75.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.31 0.28 0.41 0.22 0.22 0.19 0.09 -
P/RPS 0.62 0.58 0.92 0.52 0.53 0.53 0.23 94.04%
P/EPS 91.18 50.00 11.21 6.52 6.79 7.42 -1.43 -
EY 1.10 2.00 8.92 15.33 14.73 13.47 -69.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.69 0.38 0.39 0.34 0.16 122.70%

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