[ONEGLOVE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 168.28%
YoY- 164.66%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 16,413 13,683 14,811 11,285 10,185 11,854 12,135 22.23%
PBT 1,815 1,359 1,686 1,052 -1,371 -4,312 -2,189 -
Tax -384 -249 -468 -255 188 804 155 -
NP 1,431 1,110 1,218 797 -1,183 -3,508 -2,034 -
-
NP to SH 1,411 1,151 1,236 805 -1,179 -3,495 -2,007 -
-
Tax Rate 21.16% 18.32% 27.76% 24.24% - - - -
Total Cost 14,982 12,573 13,593 10,488 11,368 15,362 14,169 3.77%
-
Net Worth 74,508 73,360 71,889 70,437 69,380 70,657 74,473 0.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 74,508 73,360 71,889 70,437 69,380 70,657 74,473 0.03%
NOSH 126,285 126,483 126,122 125,781 126,145 126,173 126,226 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.72% 8.11% 8.22% 7.06% -11.62% -29.59% -16.76% -
ROE 1.89% 1.57% 1.72% 1.14% -1.70% -4.95% -2.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.00 10.82 11.74 8.97 8.07 9.40 9.61 22.24%
EPS 1.12 0.91 0.98 0.64 -0.94 -2.77 -1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.56 0.55 0.56 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 125,781
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.10 2.58 2.79 2.13 1.92 2.24 2.29 22.30%
EPS 0.27 0.22 0.23 0.15 -0.22 -0.66 -0.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1406 0.1384 0.1356 0.1329 0.1309 0.1333 0.1405 0.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.19 0.17 0.12 0.12 0.25 0.15 -
P/RPS 1.69 1.76 1.45 1.34 1.49 2.66 1.56 5.46%
P/EPS 19.69 20.88 17.35 18.75 -12.84 -9.03 -9.43 -
EY 5.08 4.79 5.76 5.33 -7.79 -11.08 -10.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.30 0.21 0.22 0.45 0.25 29.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.41 0.22 0.22 0.19 0.09 0.17 0.19 -
P/RPS 3.15 2.03 1.87 2.12 1.11 1.81 1.98 36.16%
P/EPS 36.70 24.18 22.45 29.69 -9.63 -6.14 -11.95 -
EY 2.73 4.14 4.45 3.37 -10.38 -16.29 -8.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.39 0.34 0.16 0.30 0.32 66.67%

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