[ONEGLOVE] QoQ Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -205.48%
YoY- -1585.71%
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 5,398 8,276 8,159 12,215 15,556 8,525 10,724 -36.69%
PBT -1,767 415 -251 -851 512 -9,986 -209 314.47%
Tax 1 -651 -121 331 -20 78 -59 -
NP -1,766 -236 -372 -520 492 -9,908 -268 251.07%
-
NP to SH -1,765 -119 -370 -520 493 -9,906 -266 252.70%
-
Tax Rate - 156.87% - - 3.91% - - -
Total Cost 7,164 8,512 8,531 12,735 15,064 18,433 10,992 -24.80%
-
Net Worth 61,740 63,333 65,068 64,682 64,469 64,275 74,733 -11.94%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 61,740 63,333 65,068 64,682 64,469 64,275 74,733 -11.94%
NOSH 126,000 126,666 127,586 126,829 126,410 126,030 126,666 -0.35%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -32.72% -2.85% -4.56% -4.26% 3.16% -116.22% -2.50% -
ROE -2.86% -0.19% -0.57% -0.80% 0.76% -15.41% -0.36% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 4.28 6.53 6.39 9.63 12.31 6.76 8.47 -36.53%
EPS -1.40 -0.09 -0.29 -0.41 0.39 -7.86 -0.21 253.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.51 0.51 0.51 0.51 0.59 -11.63%
Adjusted Per Share Value based on latest NOSH - 126,829
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1.90 2.91 2.87 4.30 5.48 3.00 3.78 -36.75%
EPS -0.62 -0.04 -0.13 -0.18 0.17 -3.49 -0.09 261.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2174 0.223 0.2291 0.2278 0.227 0.2263 0.2631 -11.93%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.23 0.20 0.23 0.26 0.28 0.35 -
P/RPS 4.43 3.52 3.13 2.39 2.11 4.14 4.13 4.78%
P/EPS -13.56 -244.82 -68.97 -56.10 66.67 -3.56 -166.67 -81.19%
EY -7.37 -0.41 -1.45 -1.78 1.50 -28.07 -0.60 431.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.39 0.45 0.51 0.55 0.59 -24.09%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 28/02/12 29/11/11 26/08/11 31/05/11 28/02/11 30/11/10 -
Price 0.25 0.19 0.22 0.215 0.25 0.28 0.28 -
P/RPS 5.84 2.91 3.44 2.23 2.03 4.14 3.31 45.96%
P/EPS -17.85 -202.24 -75.86 -52.44 64.10 -3.56 -133.33 -73.79%
EY -5.60 -0.49 -1.32 -1.91 1.56 -28.07 -0.75 281.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.38 0.43 0.42 0.49 0.55 0.47 5.59%

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