[ONEGLOVE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.15%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,341 61,564 60,492 56,192 53,038 52,192 45,140 14.53%
PBT 241 780 604 5,912 5,462 5,476 4,208 -85.11%
Tax -318 -360 96 -1,356 -1,296 -1,446 -1,020 -53.98%
NP -77 420 700 4,556 4,166 4,030 3,188 -
-
NP to SH -73 422 704 4,603 4,256 4,082 3,220 -
-
Tax Rate 131.95% 46.15% -15.89% 22.94% 23.73% 26.41% 24.24% -
Total Cost 55,418 61,144 59,792 51,636 48,872 48,162 41,952 20.37%
-
Net Worth 81,124 73,229 74,171 74,251 73,176 71,812 70,437 9.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 81,124 73,229 74,171 74,251 73,176 71,812 70,437 9.86%
NOSH 137,499 124,117 125,714 125,849 126,166 125,987 125,781 6.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.14% 0.68% 1.16% 8.11% 7.86% 7.72% 7.06% -
ROE -0.09% 0.58% 0.95% 6.20% 5.82% 5.68% 4.57% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 40.25 49.60 48.12 44.65 42.04 41.43 35.89 7.93%
EPS -0.05 0.34 0.56 3.65 3.37 3.24 2.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 126,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.14 11.28 11.09 10.30 9.72 9.56 8.27 14.54%
EPS -0.01 0.08 0.13 0.84 0.78 0.75 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1487 0.1342 0.1359 0.1361 0.1341 0.1316 0.1291 9.87%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.30 0.41 0.22 0.19 0.17 0.12 -
P/RPS 0.87 0.60 0.85 0.49 0.45 0.41 0.33 90.72%
P/EPS -656.25 88.24 73.21 6.01 5.63 5.25 4.69 -
EY -0.15 1.13 1.37 16.63 17.75 19.06 21.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.69 0.37 0.33 0.30 0.21 98.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.28 0.31 0.28 0.41 0.22 0.22 0.19 -
P/RPS 0.70 0.62 0.58 0.92 0.52 0.53 0.53 20.35%
P/EPS -525.00 91.18 50.00 11.21 6.52 6.79 7.42 -
EY -0.19 1.10 2.00 8.92 15.33 14.73 13.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.47 0.69 0.38 0.39 0.34 24.06%

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