[ONEGLOVE] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 64.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 11,073 55,583 39,661 26,409 14,272 59,503 38,982 -56.75%
PBT 784 11,025 8,594 6,080 3,410 16,027 10,425 -82.15%
Tax -158 -2,519 -2,602 -1,762 -791 -9,314 -2,793 -85.23%
NP 626 8,506 5,992 4,318 2,619 6,713 7,632 -81.09%
-
NP to SH 626 8,506 5,992 4,318 2,619 11,658 7,632 -81.09%
-
Tax Rate 20.15% 22.85% 30.28% 28.98% 23.20% 58.11% 26.79% -
Total Cost 10,447 47,077 33,669 22,091 11,653 52,790 31,350 -51.90%
-
Net Worth 80,639 81,861 78,047 79,310 76,807 19,424 50,822 36.00%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,219 - 3,902 - - - -
Div Payout % - 49.60% - 90.38% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 80,639 81,861 78,047 79,310 76,807 19,424 50,822 36.00%
NOSH 126,000 125,940 125,882 125,889 125,913 32,374 86,139 28.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.65% 15.30% 15.11% 16.35% 18.35% 11.28% 19.58% -
ROE 0.78% 10.39% 7.68% 5.44% 3.41% 60.02% 15.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 8.79 44.13 31.51 20.98 11.33 183.80 45.25 -66.42%
EPS 0.50 6.75 4.76 3.43 2.08 36.01 8.86 -85.26%
DPS 0.00 3.35 0.00 3.10 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.62 0.63 0.61 0.60 0.59 5.56%
Adjusted Per Share Value based on latest NOSH - 125,851
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 2.03 10.19 7.27 4.84 2.62 10.90 7.14 -56.72%
EPS 0.11 1.56 1.10 0.79 0.48 2.14 1.40 -81.62%
DPS 0.00 0.77 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.1478 0.15 0.143 0.1453 0.1407 0.0356 0.0931 36.04%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.41 0.49 0.52 0.63 0.80 0.89 0.00 -
P/RPS 4.67 1.11 1.65 3.00 7.06 0.48 0.00 -
P/EPS 82.52 7.26 10.92 18.37 38.46 2.47 0.00 -
EY 1.21 13.78 9.15 5.44 2.60 40.46 0.00 -
DY 0.00 6.84 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.84 1.00 1.31 1.48 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 17/03/05 30/11/04 26/08/04 27/05/04 15/03/04 18/12/03 -
Price 0.32 0.44 0.52 0.54 0.57 0.86 0.00 -
P/RPS 3.64 1.00 1.65 2.57 5.03 0.47 0.00 -
P/EPS 64.41 6.51 10.92 15.74 27.40 2.39 0.00 -
EY 1.55 15.35 9.15 6.35 3.65 41.87 0.00 -
DY 0.00 7.61 0.00 5.74 0.00 0.00 0.00 -
P/NAPS 0.50 0.68 0.84 0.86 0.93 1.43 0.00 -

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