[ONEGLOVE] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -74.14%
YoY- -607.49%
Quarter Report
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 14,811 11,285 10,185 11,854 12,135 15,311 16,248 -5.99%
PBT 1,686 1,052 -1,371 -4,312 -2,189 -1,540 -448 -
Tax -468 -255 188 804 155 285 -965 -38.29%
NP 1,218 797 -1,183 -3,508 -2,034 -1,255 -1,413 -
-
NP to SH 1,236 805 -1,179 -3,495 -2,007 -1,245 -1,403 -
-
Tax Rate 27.76% 24.24% - - - - - -
Total Cost 13,593 10,488 11,368 15,362 14,169 16,566 17,661 -16.02%
-
Net Worth 71,889 70,437 69,380 70,657 74,473 76,712 78,607 -5.78%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 71,889 70,437 69,380 70,657 74,473 76,712 78,607 -5.78%
NOSH 126,122 125,781 126,145 126,173 126,226 125,757 126,785 -0.34%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.22% 7.06% -11.62% -29.59% -16.76% -8.20% -8.70% -
ROE 1.72% 1.14% -1.70% -4.95% -2.69% -1.62% -1.78% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.74 8.97 8.07 9.40 9.61 12.18 12.82 -5.70%
EPS 0.98 0.64 -0.94 -2.77 -1.59 -0.99 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.56 0.55 0.56 0.59 0.61 0.62 -5.45%
Adjusted Per Share Value based on latest NOSH - 126,173
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.22 3.97 3.59 4.17 4.27 5.39 5.72 -5.92%
EPS 0.44 0.28 -0.42 -1.23 -0.71 -0.44 -0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2531 0.248 0.2443 0.2488 0.2622 0.2701 0.2768 -5.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.17 0.12 0.12 0.25 0.15 0.28 0.35 -
P/RPS 1.45 1.34 1.49 2.66 1.56 2.30 2.73 -34.44%
P/EPS 17.35 18.75 -12.84 -9.03 -9.43 -28.28 -31.63 -
EY 5.76 5.33 -7.79 -11.08 -10.60 -3.54 -3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.22 0.45 0.25 0.46 0.56 -34.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 26/02/09 27/11/08 28/08/08 22/05/08 22/02/08 -
Price 0.22 0.19 0.09 0.17 0.19 0.18 0.31 -
P/RPS 1.87 2.12 1.11 1.81 1.98 1.48 2.42 -15.80%
P/EPS 22.45 29.69 -9.63 -6.14 -11.95 -18.18 -28.01 -
EY 4.45 3.37 -10.38 -16.29 -8.37 -5.50 -3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.16 0.30 0.32 0.30 0.50 -15.27%

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