[ONEGLOVE] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 463.94%
YoY- 139.42%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 3,608 22,158 23,809 28,818 20,464 32,553 25,746 -72.92%
PBT -13,724 -18,921 -2,096 5,280 1,932 -8,923 -7,568 48.54%
Tax 0 -730 -1,053 -1,430 -172 -170 720 -
NP -13,724 -19,651 -3,149 3,850 1,760 -9,093 -6,848 58.75%
-
NP to SH -13,904 -18,360 -4,084 2,346 416 -9,665 -6,414 67.26%
-
Tax Rate - - - 27.08% 8.90% - - -
Total Cost 17,332 41,809 26,958 24,968 18,704 41,646 32,594 -34.28%
-
Net Worth 18,900 22,680 35,280 39,060 37,800 37,800 41,580 -40.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 18,900 22,680 35,280 39,060 37,800 37,800 41,580 -40.79%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -380.38% -88.69% -13.23% 13.36% 8.60% -27.93% -26.60% -
ROE -73.57% -80.95% -11.58% 6.01% 1.10% -25.57% -15.43% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.86 17.59 18.90 22.87 16.24 25.84 20.43 -72.94%
EPS -11.04 -14.57 -3.24 1.86 0.32 -7.70 -5.09 67.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.28 0.31 0.30 0.30 0.33 -40.79%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.88 5.39 5.79 7.01 4.98 7.92 6.27 -72.89%
EPS -3.38 -4.47 -0.99 0.57 0.10 -2.35 -1.56 67.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0552 0.0859 0.0951 0.092 0.092 0.1012 -40.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.81 0.105 0.065 0.16 0.16 0.19 0.335 -
P/RPS 28.29 0.60 0.34 0.70 0.99 0.74 1.64 564.16%
P/EPS -7.34 -0.72 -2.01 8.59 48.46 -2.48 -6.58 7.53%
EY -13.62 -138.78 -49.87 11.64 2.06 -40.37 -15.20 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.40 0.58 0.23 0.52 0.53 0.63 1.02 202.83%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 30/06/20 28/02/20 29/11/19 30/08/19 16/05/19 -
Price 2.73 0.695 0.105 0.11 0.14 0.175 0.23 -
P/RPS 95.34 3.95 0.56 0.48 0.86 0.68 1.13 1808.19%
P/EPS -24.74 -4.77 -3.24 5.91 42.40 -2.28 -4.52 209.62%
EY -4.04 -20.97 -30.87 16.93 2.36 -43.83 -22.13 -67.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.20 3.86 0.38 0.35 0.47 0.58 0.70 772.44%

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