[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -94.58%
YoY- -93.52%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 50,177 42,283 25,361 15,135 53,792 46,762 35,691 25.41%
PBT -1,255 -355 604 408 3,194 6,285 5,695 -
Tax 442 -202 -402 -294 -1,077 -2,033 -1,773 -
NP -813 -557 202 114 2,117 4,252 3,922 -
-
NP to SH -810 -554 204 115 2,120 4,253 3,922 -
-
Tax Rate - - 66.56% 72.06% 33.72% 32.35% 31.13% -
Total Cost 50,990 42,840 25,159 15,021 51,675 42,510 31,769 36.96%
-
Net Worth 56,699 56,699 58,650 57,960 57,960 59,219 59,219 -2.84%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 56,699 56,699 58,650 57,960 57,960 59,219 59,219 -2.84%
NOSH 126,000 126,000 127,500 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.62% -1.32% 0.80% 0.75% 3.94% 9.09% 10.99% -
ROE -1.43% -0.98% 0.35% 0.20% 3.66% 7.18% 6.62% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.82 33.56 19.89 12.01 42.69 37.11 28.33 25.40%
EPS -0.64 -0.44 0.16 0.09 1.68 3.38 3.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.46 0.46 0.46 0.47 0.47 -2.84%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.19 7.75 4.65 2.77 9.86 8.57 6.54 25.37%
EPS -0.15 -0.10 0.04 0.02 0.39 0.78 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1039 0.1075 0.1062 0.1062 0.1085 0.1085 -2.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.26 0.255 0.265 0.27 0.275 0.205 0.195 -
P/RPS 0.65 0.76 1.33 2.25 0.64 0.55 0.69 -3.89%
P/EPS -40.44 -58.00 165.63 295.83 16.34 6.07 6.26 -
EY -2.47 -1.72 0.60 0.34 6.12 16.47 15.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.58 0.59 0.60 0.44 0.41 25.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 29/08/14 30/05/14 28/02/14 29/11/13 29/08/13 -
Price 0.385 0.28 0.26 0.26 0.27 0.275 0.20 -
P/RPS 0.97 0.83 1.31 2.16 0.63 0.74 0.71 23.05%
P/EPS -59.89 -63.68 162.50 284.87 16.05 8.15 6.43 -
EY -1.67 -1.57 0.62 0.35 6.23 12.27 15.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.62 0.57 0.57 0.59 0.59 0.43 58.53%

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