[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -842.55%
YoY- -217.82%
Quarter Report
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 49,019 32,501 15,909 57,398 41,473 26,745 12,848 143.96%
PBT -1,941 -1,435 -828 -1,239 135 232 -56 960.77%
Tax 334 332 100 -540 -334 -225 -53 -
NP -1,607 -1,103 -728 -1,779 -199 7 -109 500.27%
-
NP to SH -1,569 -1,075 -713 -1,772 -188 6 -109 490.78%
-
Tax Rate - - - - 247.41% 96.98% - -
Total Cost 50,626 33,604 16,637 59,177 41,672 26,738 12,957 147.86%
-
Net Worth 79,077 79,676 78,805 80,431 81,466 78,722 78,722 0.30%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 79,077 79,676 78,805 80,431 81,466 78,722 78,722 0.30%
NOSH 125,520 126,470 125,087 125,673 125,333 121,111 121,111 2.41%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -3.28% -3.39% -4.58% -3.10% -0.48% 0.03% -0.85% -
ROE -1.98% -1.35% -0.90% -2.20% -0.23% 0.01% -0.14% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.05 25.70 12.72 45.67 33.09 22.08 10.61 138.19%
EPS -1.25 -0.85 -0.57 -1.41 -0.15 0.00 -0.09 476.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.63 0.64 0.65 0.65 0.65 -2.06%
Adjusted Per Share Value based on latest NOSH - 125,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.26 11.44 5.60 20.21 14.60 9.42 4.52 144.10%
EPS -0.55 -0.38 -0.25 -0.62 -0.07 0.00 -0.04 473.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2784 0.2806 0.2775 0.2832 0.2869 0.2772 0.2772 0.28%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.50 0.47 0.43 0.50 0.49 0.44 0.51 -
P/RPS 1.28 1.83 3.38 1.09 1.48 1.99 4.81 -58.59%
P/EPS -40.00 -55.29 -75.44 -35.46 -326.67 8,881.48 -566.67 -82.89%
EY -2.50 -1.81 -1.33 -2.82 -0.31 0.01 -0.18 476.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.68 0.78 0.75 0.68 0.78 0.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 26/11/07 28/08/07 30/05/07 26/02/07 29/11/06 28/08/06 29/05/06 -
Price 0.68 0.43 0.46 0.54 0.83 0.38 0.41 -
P/RPS 1.74 1.67 3.62 1.18 2.51 1.72 3.86 -41.18%
P/EPS -54.40 -50.59 -80.70 -38.30 -553.33 7,670.37 -455.56 -75.71%
EY -1.84 -1.98 -1.24 -2.61 -0.18 0.01 -0.22 311.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.68 0.73 0.84 1.28 0.58 0.63 43.19%

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