[ONEGLOVE] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.52%
YoY- 94.82%
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 36,790 26,086 21,592 44,206 47,906 55,542 62,224 -29.48%
PBT -9,885 -9,054 -7,068 -175 -786 -678 2,048 -
Tax 189 -106 4 -461 253 622 -80 -
NP -9,696 -9,160 -7,064 -636 -533 -56 1,968 -
-
NP to SH -9,692 -9,158 -7,060 -516 -529 -54 1,972 -
-
Tax Rate - - - - - - 3.91% -
Total Cost 46,486 35,246 28,656 44,842 48,439 55,598 60,256 -15.84%
-
Net Worth 56,699 59,219 61,740 63,552 63,271 68,850 64,469 -8.18%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 56,699 59,219 61,740 63,552 63,271 68,850 64,469 -8.18%
NOSH 126,000 126,000 126,000 127,105 124,062 135,000 126,410 -0.21%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -26.35% -35.11% -32.72% -1.44% -1.11% -0.10% 3.16% -
ROE -17.09% -15.46% -11.44% -0.81% -0.84% -0.08% 3.06% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.20 20.70 17.14 34.78 38.61 41.14 49.22 -29.32%
EPS -7.69 -7.26 -5.60 -0.41 -0.43 -0.04 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.50 0.51 0.51 0.51 -7.98%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 12.95 9.19 7.60 15.57 16.87 19.56 21.91 -29.50%
EPS -3.41 -3.22 -2.49 -0.18 -0.19 -0.02 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2085 0.2174 0.2238 0.2228 0.2424 0.227 -8.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.26 0.19 0.23 0.20 0.23 0.26 -
P/RPS 0.75 1.26 1.11 0.66 0.52 0.56 0.53 25.96%
P/EPS -2.86 -3.58 -3.39 -56.66 -46.88 -575.00 16.67 -
EY -34.96 -27.95 -29.49 -1.77 -2.13 -0.17 6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.39 0.46 0.39 0.45 0.51 -2.62%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 31/05/11 -
Price 0.21 0.25 0.25 0.19 0.22 0.215 0.25 -
P/RPS 0.72 1.21 1.46 0.55 0.57 0.52 0.51 25.76%
P/EPS -2.73 -3.44 -4.46 -46.80 -51.56 -537.50 16.03 -
EY -36.63 -29.07 -22.41 -2.14 -1.94 -0.19 6.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.51 0.38 0.43 0.42 0.49 -2.73%

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