[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 104.95%
YoY- 180.11%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 44,206 35,930 27,771 15,556 50,031 41,506 30,782 27.20%
PBT -175 -590 -339 512 -9,805 181 390 -
Tax -461 190 311 -20 -161 -239 -180 86.87%
NP -636 -400 -28 492 -9,966 -58 210 -
-
NP to SH -516 -397 -27 493 -9,961 -55 211 -
-
Tax Rate - - - 3.91% - 132.04% 46.15% -
Total Cost 44,842 36,330 27,799 15,064 59,997 41,564 30,572 29.00%
-
Net Worth 63,552 63,271 68,850 64,469 64,223 81,124 73,229 -8.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 63,552 63,271 68,850 64,469 64,223 81,124 73,229 -8.99%
NOSH 127,105 124,062 135,000 126,410 125,929 137,500 124,117 1.59%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.44% -1.11% -0.10% 3.16% -19.92% -0.14% 0.68% -
ROE -0.81% -0.63% -0.04% 0.76% -15.51% -0.07% 0.29% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 34.78 28.96 20.57 12.31 39.73 30.19 24.80 25.21%
EPS -0.41 -0.32 -0.02 0.39 -7.91 -0.04 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.51 0.51 0.51 0.59 0.59 -10.42%
Adjusted Per Share Value based on latest NOSH - 126,410
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 8.10 6.58 5.09 2.85 9.17 7.61 5.64 27.20%
EPS -0.09 -0.07 0.00 0.09 -1.83 -0.01 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1165 0.1159 0.1262 0.1181 0.1177 0.1487 0.1342 -8.97%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.23 0.20 0.23 0.26 0.28 0.35 0.30 -
P/RPS 0.66 0.69 1.12 2.11 0.70 1.16 1.21 -33.16%
P/EPS -56.66 -62.50 -1,150.00 66.67 -3.54 -875.00 176.47 -
EY -1.77 -1.60 -0.09 1.50 -28.25 -0.11 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.45 0.51 0.55 0.59 0.51 -6.63%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.19 0.22 0.215 0.25 0.28 0.28 0.31 -
P/RPS 0.55 0.76 1.05 2.03 0.70 0.93 1.25 -42.06%
P/EPS -46.80 -68.75 -1,075.00 64.10 -3.54 -700.00 182.35 -
EY -2.14 -1.45 -0.09 1.56 -28.25 -0.14 0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.42 0.49 0.55 0.47 0.53 -19.84%

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