[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -92.64%
YoY- -76.1%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 45,355 32,741 21,383 11,073 55,583 39,661 26,409 43.26%
PBT 1,893 1,204 832 784 11,025 8,594 6,080 -53.96%
Tax -438 -235 -198 -158 -2,519 -2,602 -1,762 -60.36%
NP 1,455 969 634 626 8,506 5,992 4,318 -51.48%
-
NP to SH 1,504 1,008 658 626 8,506 5,992 4,318 -50.40%
-
Tax Rate 23.14% 19.52% 23.80% 20.15% 22.85% 30.28% 28.98% -
Total Cost 43,900 31,772 20,749 10,447 47,077 33,669 22,091 57.86%
-
Net Worth 82,146 79,379 80,984 80,639 81,861 78,047 79,310 2.36%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 4,219 - 3,902 -
Div Payout % - - - - 49.60% - 90.38% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 82,146 79,379 80,984 80,639 81,861 78,047 79,310 2.36%
NOSH 126,379 125,999 126,538 126,000 125,940 125,882 125,889 0.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.21% 2.96% 2.96% 5.65% 15.30% 15.11% 16.35% -
ROE 1.83% 1.27% 0.81% 0.78% 10.39% 7.68% 5.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 35.89 25.98 16.90 8.79 44.13 31.51 20.98 42.89%
EPS 1.19 0.80 0.52 0.50 6.75 4.76 3.43 -50.53%
DPS 0.00 0.00 0.00 0.00 3.35 0.00 3.10 -
NAPS 0.65 0.63 0.64 0.64 0.65 0.62 0.63 2.09%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.56 6.18 4.03 2.09 10.49 7.48 4.98 43.35%
EPS 0.28 0.19 0.12 0.12 1.60 1.13 0.81 -50.64%
DPS 0.00 0.00 0.00 0.00 0.80 0.00 0.74 -
NAPS 0.155 0.1497 0.1528 0.1521 0.1544 0.1472 0.1496 2.38%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.31 0.35 0.41 0.49 0.52 0.63 -
P/RPS 1.06 1.19 2.07 4.67 1.11 1.65 3.00 -49.92%
P/EPS 31.93 38.75 67.31 82.52 7.26 10.92 18.37 44.41%
EY 3.13 2.58 1.49 1.21 13.78 9.15 5.44 -30.75%
DY 0.00 0.00 0.00 0.00 6.84 0.00 4.92 -
P/NAPS 0.58 0.49 0.55 0.64 0.75 0.84 1.00 -30.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 17/03/05 30/11/04 26/08/04 -
Price 0.57 0.36 0.31 0.32 0.44 0.52 0.54 -
P/RPS 1.59 1.39 1.83 3.64 1.00 1.65 2.57 -27.32%
P/EPS 47.90 45.00 59.62 64.41 6.51 10.92 15.74 109.57%
EY 2.09 2.22 1.68 1.55 15.35 9.15 6.35 -52.23%
DY 0.00 0.00 0.00 0.00 7.61 0.00 5.74 -
P/NAPS 0.88 0.57 0.48 0.50 0.68 0.84 0.86 1.54%

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