[ONEGLOVE] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 120.96%
YoY- 185.65%
Quarter Report
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 15,135 53,792 46,762 35,691 18,876 36,192 27,593 -33.01%
PBT 408 3,194 6,285 5,695 2,696 -9,467 -7,414 -
Tax -294 -1,077 -2,033 -1,773 -921 1,270 142 -
NP 114 2,117 4,252 3,922 1,775 -8,197 -7,272 -
-
NP to SH 115 2,120 4,253 3,922 1,775 -8,193 -7,269 -
-
Tax Rate 72.06% 33.72% 32.35% 31.13% 34.16% - - -
Total Cost 15,021 51,675 42,510 31,769 17,101 44,389 34,865 -42.98%
-
Net Worth 57,960 57,960 59,219 59,219 56,699 55,439 56,699 1.47%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 57,960 57,960 59,219 59,219 56,699 55,439 56,699 1.47%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 0.75% 3.94% 9.09% 10.99% 9.40% -22.65% -26.35% -
ROE 0.20% 3.66% 7.18% 6.62% 3.13% -14.78% -12.82% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.01 42.69 37.11 28.33 14.98 28.72 21.90 -33.02%
EPS 0.09 1.68 3.38 3.11 1.41 -6.50 -5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.47 0.47 0.45 0.44 0.45 1.47%
Adjusted Per Share Value based on latest NOSH - 126,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.68 13.09 11.38 8.69 4.59 8.81 6.72 -33.08%
EPS 0.03 0.52 1.04 0.95 0.43 -1.99 -1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1411 0.1411 0.1441 0.1441 0.138 0.1349 0.138 1.49%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.27 0.275 0.205 0.195 0.17 0.21 0.22 -
P/RPS 2.25 0.64 0.55 0.69 1.13 0.73 1.00 71.79%
P/EPS 295.83 16.34 6.07 6.26 12.07 -3.23 -3.81 -
EY 0.34 6.12 16.47 15.96 8.29 -30.96 -26.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.60 0.44 0.41 0.38 0.48 0.49 13.19%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 -
Price 0.26 0.27 0.275 0.20 0.18 0.175 0.21 -
P/RPS 2.16 0.63 0.74 0.71 1.20 0.61 0.96 71.79%
P/EPS 284.87 16.05 8.15 6.43 12.78 -2.69 -3.64 -
EY 0.35 6.23 12.27 15.56 7.83 -37.16 -27.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.59 0.43 0.40 0.40 0.47 13.73%

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