[ONEGLOVE] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 38.77%
YoY- -21.49%
Quarter Report
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,383 11,073 55,583 39,661 26,409 14,272 59,503 -49.48%
PBT 832 784 11,025 8,594 6,080 3,410 16,027 -86.10%
Tax -198 -158 -2,519 -2,602 -1,762 -791 -9,314 -92.34%
NP 634 626 8,506 5,992 4,318 2,619 6,713 -79.29%
-
NP to SH 658 626 8,506 5,992 4,318 2,619 11,658 -85.31%
-
Tax Rate 23.80% 20.15% 22.85% 30.28% 28.98% 23.20% 58.11% -
Total Cost 20,749 10,447 47,077 33,669 22,091 11,653 52,790 -46.37%
-
Net Worth 80,984 80,639 81,861 78,047 79,310 76,807 19,424 159.26%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 4,219 - 3,902 - - -
Div Payout % - - 49.60% - 90.38% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 80,984 80,639 81,861 78,047 79,310 76,807 19,424 159.26%
NOSH 126,538 126,000 125,940 125,882 125,889 125,913 32,374 148.33%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.96% 5.65% 15.30% 15.11% 16.35% 18.35% 11.28% -
ROE 0.81% 0.78% 10.39% 7.68% 5.44% 3.41% 60.02% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 16.90 8.79 44.13 31.51 20.98 11.33 183.80 -79.65%
EPS 0.52 0.50 6.75 4.76 3.43 2.08 36.01 -94.08%
DPS 0.00 0.00 3.35 0.00 3.10 0.00 0.00 -
NAPS 0.64 0.64 0.65 0.62 0.63 0.61 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 125,864
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 5.20 2.69 13.53 9.65 6.43 3.47 14.48 -49.50%
EPS 0.16 0.15 2.07 1.46 1.05 0.64 2.84 -85.32%
DPS 0.00 0.00 1.03 0.00 0.95 0.00 0.00 -
NAPS 0.1971 0.1962 0.1992 0.1899 0.193 0.1869 0.0473 159.17%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.35 0.41 0.49 0.52 0.63 0.80 0.89 -
P/RPS 2.07 4.67 1.11 1.65 3.00 7.06 0.48 165.17%
P/EPS 67.31 82.52 7.26 10.92 18.37 38.46 2.47 807.39%
EY 1.49 1.21 13.78 9.15 5.44 2.60 40.46 -88.95%
DY 0.00 0.00 6.84 0.00 4.92 0.00 0.00 -
P/NAPS 0.55 0.64 0.75 0.84 1.00 1.31 1.48 -48.34%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 27/05/05 17/03/05 30/11/04 26/08/04 27/05/04 15/03/04 -
Price 0.31 0.32 0.44 0.52 0.54 0.57 0.86 -
P/RPS 1.83 3.64 1.00 1.65 2.57 5.03 0.47 147.70%
P/EPS 59.62 64.41 6.51 10.92 15.74 27.40 2.39 755.42%
EY 1.68 1.55 15.35 9.15 6.35 3.65 41.87 -88.30%
DY 0.00 0.00 7.61 0.00 5.74 0.00 0.00 -
P/NAPS 0.48 0.50 0.68 0.84 0.86 0.93 1.43 -51.73%

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