[ONEGLOVE] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.59%
YoY- 219.68%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 10,724 15,659 15,123 16,413 13,683 14,811 11,285 -3.33%
PBT -209 239 151 1,815 1,359 1,686 1,052 -
Tax -59 -204 24 -384 -249 -468 -255 -62.27%
NP -268 35 175 1,431 1,110 1,218 797 -
-
NP to SH -266 35 176 1,411 1,151 1,236 805 -
-
Tax Rate - 85.36% -15.89% 21.16% 18.32% 27.76% 24.24% -
Total Cost 10,992 15,624 14,948 14,982 12,573 13,593 10,488 3.17%
-
Net Worth 74,733 68,833 74,171 74,508 73,360 71,889 70,437 4.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,733 68,833 74,171 74,508 73,360 71,889 70,437 4.02%
NOSH 126,666 116,666 125,714 126,285 126,483 126,122 125,781 0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -2.50% 0.22% 1.16% 8.72% 8.11% 8.22% 7.06% -
ROE -0.36% 0.05% 0.24% 1.89% 1.57% 1.72% 1.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.47 13.42 12.03 13.00 10.82 11.74 8.97 -3.74%
EPS -0.21 0.03 0.14 1.12 0.91 0.98 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 126,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.02 2.95 2.85 3.10 2.58 2.79 2.13 -3.47%
EPS -0.05 0.01 0.03 0.27 0.22 0.23 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.1298 0.1399 0.1406 0.1384 0.1356 0.1329 4.01%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.30 0.41 0.22 0.19 0.17 0.12 -
P/RPS 4.13 2.24 3.41 1.69 1.76 1.45 1.34 111.64%
P/EPS -166.67 1,000.00 292.86 19.69 20.88 17.35 18.75 -
EY -0.60 0.10 0.34 5.08 4.79 5.76 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.69 0.37 0.33 0.30 0.21 98.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.28 0.31 0.28 0.41 0.22 0.22 0.19 -
P/RPS 3.31 2.31 2.33 3.15 2.03 1.87 2.12 34.54%
P/EPS -133.33 1,033.33 200.00 36.70 24.18 22.45 29.69 -
EY -0.75 0.10 0.50 2.73 4.14 4.45 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.47 0.69 0.38 0.39 0.34 24.06%

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