[ONEGLOVE] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.88%
YoY- 132.93%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 15,659 15,123 16,413 13,683 14,811 11,285 10,185 33.31%
PBT 239 151 1,815 1,359 1,686 1,052 -1,371 -
Tax -204 24 -384 -249 -468 -255 188 -
NP 35 175 1,431 1,110 1,218 797 -1,183 -
-
NP to SH 35 176 1,411 1,151 1,236 805 -1,179 -
-
Tax Rate 85.36% -15.89% 21.16% 18.32% 27.76% 24.24% - -
Total Cost 15,624 14,948 14,982 12,573 13,593 10,488 11,368 23.68%
-
Net Worth 68,833 74,171 74,508 73,360 71,889 70,437 69,380 -0.52%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 68,833 74,171 74,508 73,360 71,889 70,437 69,380 -0.52%
NOSH 116,666 125,714 126,285 126,483 126,122 125,781 126,145 -5.08%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.22% 1.16% 8.72% 8.11% 8.22% 7.06% -11.62% -
ROE 0.05% 0.24% 1.89% 1.57% 1.72% 1.14% -1.70% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.42 12.03 13.00 10.82 11.74 8.97 8.07 40.49%
EPS 0.03 0.14 1.12 0.91 0.98 0.64 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.58 0.57 0.56 0.55 4.80%
Adjusted Per Share Value based on latest NOSH - 126,483
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 2.96 2.86 3.10 2.59 2.80 2.13 1.93 33.09%
EPS 0.01 0.03 0.27 0.22 0.23 0.15 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1403 0.1409 0.1388 0.136 0.1332 0.1312 -0.51%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.30 0.41 0.22 0.19 0.17 0.12 0.12 -
P/RPS 2.24 3.41 1.69 1.76 1.45 1.34 1.49 31.33%
P/EPS 1,000.00 292.86 19.69 20.88 17.35 18.75 -12.84 -
EY 0.10 0.34 5.08 4.79 5.76 5.33 -7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.37 0.33 0.30 0.21 0.22 75.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 -
Price 0.31 0.28 0.41 0.22 0.22 0.19 0.09 -
P/RPS 2.31 2.33 3.15 2.03 1.87 2.12 1.11 63.22%
P/EPS 1,033.33 200.00 36.70 24.18 22.45 29.69 -9.63 -
EY 0.10 0.50 2.73 4.14 4.45 3.37 -10.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.69 0.38 0.39 0.34 0.16 122.70%

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