[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 121.66%
YoY- 200.57%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 53,792 46,762 35,691 18,876 36,192 27,593 13,043 156.51%
PBT 3,194 6,285 5,695 2,696 -9,467 -7,414 -4,527 -
Tax -1,077 -2,033 -1,773 -921 1,270 142 -53 640.58%
NP 2,117 4,252 3,922 1,775 -8,197 -7,272 -4,580 -
-
NP to SH 2,120 4,253 3,922 1,775 -8,193 -7,269 -4,579 -
-
Tax Rate 33.72% 32.35% 31.13% 34.16% - - - -
Total Cost 51,675 42,510 31,769 17,101 44,389 34,865 17,623 104.46%
-
Net Worth 57,960 59,219 59,219 56,699 55,439 56,699 59,219 -1.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 57,960 59,219 59,219 56,699 55,439 56,699 59,219 -1.41%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.94% 9.09% 10.99% 9.40% -22.65% -26.35% -35.11% -
ROE 3.66% 7.18% 6.62% 3.13% -14.78% -12.82% -7.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.69 37.11 28.33 14.98 28.72 21.90 10.35 156.52%
EPS 1.68 3.38 3.11 1.41 -6.50 -5.77 -3.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.45 0.44 0.45 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.17 8.84 6.75 3.57 6.85 5.22 2.47 156.22%
EPS 0.40 0.80 0.74 0.34 -1.55 -1.37 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.112 0.112 0.1072 0.1049 0.1072 0.112 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.205 0.195 0.17 0.21 0.22 0.26 -
P/RPS 0.64 0.55 0.69 1.13 0.73 1.00 2.51 -59.68%
P/EPS 16.34 6.07 6.26 12.07 -3.23 -3.81 -7.15 -
EY 6.12 16.47 15.96 8.29 -30.96 -26.22 -13.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.41 0.38 0.48 0.49 0.55 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.27 0.275 0.20 0.18 0.175 0.21 0.25 -
P/RPS 0.63 0.74 0.71 1.20 0.61 0.96 2.42 -59.12%
P/EPS 16.05 8.15 6.43 12.78 -2.69 -3.64 -6.88 -
EY 6.23 12.27 15.56 7.83 -37.16 -27.47 -14.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.43 0.40 0.40 0.47 0.53 7.39%

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