[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -242.05%
YoY- -458.01%
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,192 27,593 13,043 5,398 44,206 35,930 27,771 19.21%
PBT -9,467 -7,414 -4,527 -1,767 -175 -590 -339 811.22%
Tax 1,270 142 -53 1 -461 190 311 154.39%
NP -8,197 -7,272 -4,580 -1,766 -636 -400 -28 4233.68%
-
NP to SH -8,193 -7,269 -4,579 -1,765 -516 -397 -27 4338.10%
-
Tax Rate - - - - - - - -
Total Cost 44,389 34,865 17,623 7,164 44,842 36,330 27,799 36.42%
-
Net Worth 55,439 56,699 59,219 61,740 63,552 63,271 68,850 -13.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,439 56,699 59,219 61,740 63,552 63,271 68,850 -13.39%
NOSH 126,000 126,000 126,000 126,000 127,105 124,062 135,000 -4.47%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -22.65% -26.35% -35.11% -32.72% -1.44% -1.11% -0.10% -
ROE -14.78% -12.82% -7.73% -2.86% -0.81% -0.63% -0.04% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.72 21.90 10.35 4.28 34.78 28.96 20.57 24.79%
EPS -6.50 -5.77 -3.63 -1.40 -0.41 -0.32 -0.02 4544.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.47 0.49 0.50 0.51 0.51 -9.33%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.74 9.72 4.59 1.90 15.57 12.65 9.78 19.18%
EPS -2.88 -2.56 -1.61 -0.62 -0.18 -0.14 -0.01 4186.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.1996 0.2085 0.2174 0.2238 0.2228 0.2424 -13.38%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.22 0.26 0.19 0.23 0.20 0.23 -
P/RPS 0.73 1.00 2.51 4.43 0.66 0.69 1.12 -24.72%
P/EPS -3.23 -3.81 -7.15 -13.56 -56.66 -62.50 -1,150.00 -97.97%
EY -30.96 -26.22 -13.98 -7.37 -1.77 -1.60 -0.09 4723.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.55 0.39 0.46 0.39 0.45 4.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.175 0.21 0.25 0.25 0.19 0.22 0.215 -
P/RPS 0.61 0.96 2.42 5.84 0.55 0.76 1.05 -30.26%
P/EPS -2.69 -3.64 -6.88 -17.85 -46.80 -68.75 -1,075.00 -98.12%
EY -37.16 -27.47 -14.54 -5.60 -2.14 -1.45 -0.09 5344.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.53 0.51 0.38 0.43 0.42 -3.18%

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