[ONEGLOVE] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 186.66%
YoY- 200.57%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 53,792 62,349 71,382 75,504 36,192 36,790 26,086 61.79%
PBT 3,194 8,380 11,390 10,784 -9,467 -9,885 -9,054 -
Tax -1,077 -2,710 -3,546 -3,684 1,270 189 -106 367.13%
NP 2,117 5,669 7,844 7,100 -8,197 -9,696 -9,160 -
-
NP to SH 2,120 5,670 7,844 7,100 -8,193 -9,692 -9,158 -
-
Tax Rate 33.72% 32.34% 31.13% 34.16% - - - -
Total Cost 51,675 56,680 63,538 68,404 44,389 46,486 35,246 28.96%
-
Net Worth 57,960 59,219 59,219 56,699 55,439 56,699 59,219 -1.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 57,960 59,219 59,219 56,699 55,439 56,699 59,219 -1.41%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.94% 9.09% 10.99% 9.40% -22.65% -26.35% -35.11% -
ROE 3.66% 9.58% 13.25% 12.52% -14.78% -17.09% -15.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.69 49.48 56.65 59.92 28.72 29.20 20.70 61.80%
EPS 1.68 4.51 6.22 5.64 -6.50 -7.69 -7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.45 0.44 0.45 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.17 11.79 13.50 14.28 6.85 6.96 4.93 61.83%
EPS 0.40 1.07 1.48 1.34 -1.55 -1.83 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.112 0.112 0.1072 0.1049 0.1072 0.112 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.205 0.195 0.17 0.21 0.22 0.26 -
P/RPS 0.64 0.41 0.34 0.28 0.73 0.75 1.26 -36.26%
P/EPS 16.34 4.56 3.13 3.02 -3.23 -2.86 -3.58 -
EY 6.12 21.95 31.93 33.15 -30.96 -34.96 -27.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.41 0.38 0.48 0.49 0.55 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.27 0.275 0.20 0.18 0.175 0.21 0.25 -
P/RPS 0.63 0.56 0.35 0.30 0.61 0.72 1.21 -35.20%
P/EPS 16.05 6.11 3.21 3.19 -2.69 -2.73 -3.44 -
EY 6.23 16.37 31.13 31.31 -37.16 -36.63 -29.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.43 0.40 0.40 0.47 0.53 7.39%

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