[ONEGLOVE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1370.37%
YoY- -621.82%
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 13,043 5,398 44,206 35,930 27,771 15,556 50,031 -59.22%
PBT -4,527 -1,767 -175 -590 -339 512 -9,805 -40.29%
Tax -53 1 -461 190 311 -20 -161 -52.35%
NP -4,580 -1,766 -636 -400 -28 492 -9,966 -40.47%
-
NP to SH -4,579 -1,765 -516 -397 -27 493 -9,961 -40.46%
-
Tax Rate - - - - - 3.91% - -
Total Cost 17,623 7,164 44,842 36,330 27,799 15,064 59,997 -55.84%
-
Net Worth 59,219 61,740 63,552 63,271 68,850 64,469 64,223 -5.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 59,219 61,740 63,552 63,271 68,850 64,469 64,223 -5.26%
NOSH 126,000 126,000 127,105 124,062 135,000 126,410 125,929 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -35.11% -32.72% -1.44% -1.11% -0.10% 3.16% -19.92% -
ROE -7.73% -2.86% -0.81% -0.63% -0.04% 0.76% -15.51% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 10.35 4.28 34.78 28.96 20.57 12.31 39.73 -59.24%
EPS -3.63 -1.40 -0.41 -0.32 -0.02 0.39 -7.91 -40.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.50 0.51 0.51 0.51 0.51 -5.30%
Adjusted Per Share Value based on latest NOSH - 127,586
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.59 1.90 15.57 12.65 9.78 5.48 17.62 -59.24%
EPS -1.61 -0.62 -0.18 -0.14 -0.01 0.17 -3.51 -40.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2174 0.2238 0.2228 0.2424 0.227 0.2261 -5.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.26 0.19 0.23 0.20 0.23 0.26 0.28 -
P/RPS 2.51 4.43 0.66 0.69 1.12 2.11 0.70 134.45%
P/EPS -7.15 -13.56 -56.66 -62.50 -1,150.00 66.67 -3.54 59.85%
EY -13.98 -7.37 -1.77 -1.60 -0.09 1.50 -28.25 -37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.39 0.46 0.39 0.45 0.51 0.55 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 31/05/11 28/02/11 -
Price 0.25 0.25 0.19 0.22 0.215 0.25 0.28 -
P/RPS 2.42 5.84 0.55 0.76 1.05 2.03 0.70 128.80%
P/EPS -6.88 -17.85 -46.80 -68.75 -1,075.00 64.10 -3.54 55.79%
EY -14.54 -5.60 -2.14 -1.45 -0.09 1.56 -28.25 -35.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.38 0.43 0.42 0.49 0.55 -2.44%

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