[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 110.16%
YoY- 164.66%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,192 39,779 26,096 11,285 49,485 39,300 27,446 61.02%
PBT 5,912 4,097 2,738 1,052 -9,412 -8,041 -3,729 -
Tax -1,356 -972 -723 -255 1,432 1,244 440 -
NP 4,556 3,125 2,015 797 -7,980 -6,797 -3,289 -
-
NP to SH 4,603 3,192 2,041 805 -7,926 -6,747 -3,252 -
-
Tax Rate 22.94% 23.72% 26.41% 24.24% - - - -
Total Cost 51,636 36,654 24,081 10,488 57,465 46,097 30,735 41.18%
-
Net Worth 74,251 73,176 71,812 70,437 69,254 70,622 74,367 -0.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 74,251 73,176 71,812 70,437 69,254 70,622 74,367 -0.10%
NOSH 125,849 126,166 125,987 125,781 125,917 126,112 126,046 -0.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.11% 7.86% 7.72% 7.06% -16.13% -17.30% -11.98% -
ROE 6.20% 4.36% 2.84% 1.14% -11.44% -9.55% -4.37% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.65 31.53 20.71 8.97 39.30 31.16 21.77 61.21%
EPS 3.65 2.53 1.62 0.64 -6.29 -5.35 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.56 0.55 0.56 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 125,781
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 10.30 7.29 4.78 2.07 9.07 7.20 5.03 61.04%
EPS 0.84 0.58 0.37 0.15 -1.45 -1.24 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.1341 0.1316 0.1291 0.1269 0.1294 0.1363 -0.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.19 0.17 0.12 0.12 0.25 0.15 -
P/RPS 0.49 0.60 0.82 1.34 0.31 0.80 0.69 -20.35%
P/EPS 6.01 7.51 10.49 18.75 -1.91 -4.67 -5.81 -
EY 16.63 13.32 9.53 5.33 -52.45 -21.40 -17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.30 0.21 0.22 0.45 0.25 29.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.41 0.22 0.22 0.19 0.09 0.17 0.19 -
P/RPS 0.92 0.70 1.06 2.12 0.23 0.55 0.87 3.78%
P/EPS 11.21 8.70 13.58 29.69 -1.43 -3.18 -7.36 -
EY 8.92 11.50 7.36 3.37 -69.94 -31.47 -13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.39 0.34 0.16 0.30 0.32 66.67%

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