[ONEGLOVE] QoQ Annualized Quarter Result on 31-Dec-2016

Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 42.85%
YoY- 72.55%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 35,825 43,024 24,516 33,998 30,604 33,778 39,332 -6.03%
PBT -2,172 -550 -2,372 -2,552 -5,006 -5,644 -3,832 -31.48%
Tax 20 -108 72 -427 -284 24 144 -73.14%
NP -2,152 -658 -2,300 -2,979 -5,290 -5,620 -3,688 -30.14%
-
NP to SH -2,146 -656 -2,296 -3,175 -5,556 -5,614 -3,684 -30.22%
-
Tax Rate - - - - - - - -
Total Cost 37,977 43,682 26,816 36,977 35,894 39,398 43,020 -7.96%
-
Net Worth 56,699 57,960 57,960 57,960 41,580 41,580 44,099 18.22%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 56,699 57,960 57,960 57,960 41,580 41,580 44,099 18.22%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -6.01% -1.53% -9.38% -8.76% -17.29% -16.64% -9.38% -
ROE -3.79% -1.13% -3.96% -5.48% -13.36% -13.50% -8.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.43 34.15 19.46 26.98 24.29 26.81 31.22 -6.04%
EPS -1.71 -0.52 -1.84 -2.52 -4.41 -4.46 -2.92 -29.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.46 0.46 0.46 0.33 0.33 0.35 18.22%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.72 10.47 5.97 8.27 7.45 8.22 9.57 -6.00%
EPS -0.52 -0.16 -0.56 -0.77 -1.35 -1.37 -0.90 -30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.138 0.1411 0.1411 0.1411 0.1012 0.1012 0.1073 18.24%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.21 0.22 0.26 0.19 0.27 0.31 0.325 -
P/RPS 0.74 0.64 0.88 0.70 1.11 1.16 1.04 -20.28%
P/EPS -12.33 -42.26 -9.46 -7.54 -6.12 -6.96 -11.12 7.12%
EY -8.11 -2.37 -10.57 -13.26 -16.33 -14.37 -9.00 -6.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.48 0.00 0.41 0.82 0.94 0.93 -36.52%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 29/05/17 28/02/17 23/11/16 30/08/16 23/05/16 -
Price 0.22 0.205 0.23 0.225 0.255 0.285 0.33 -
P/RPS 0.77 0.60 0.78 0.83 1.05 1.06 1.06 -19.17%
P/EPS -12.91 -39.38 -8.37 -8.93 -5.78 -6.40 -11.29 9.34%
EY -7.74 -2.54 -11.95 -11.20 -17.29 -15.63 -8.86 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.00 0.49 0.77 0.86 0.94 -35.20%

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