[ONEGLOVE] QoQ Quarter Result on 31-Mar-2012 [#1]

Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -1383.19%
YoY- -458.01%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 8,599 14,550 7,645 5,398 8,276 8,159 12,215 -20.78%
PBT -2,053 -2,887 -2,760 -1,767 415 -251 -851 79.39%
Tax 1,128 195 -54 1 -651 -121 331 125.61%
NP -925 -2,692 -2,814 -1,766 -236 -372 -520 46.55%
-
NP to SH -924 -2,690 -2,814 -1,765 -119 -370 -520 46.44%
-
Tax Rate - - - - 156.87% - - -
Total Cost 9,524 17,242 10,459 7,164 8,512 8,531 12,735 -17.53%
-
Net Worth 55,439 56,699 59,219 61,740 63,333 65,068 64,682 -9.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,439 56,699 59,219 61,740 63,333 65,068 64,682 -9.72%
NOSH 126,000 126,000 126,000 126,000 126,666 127,586 126,829 -0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -10.76% -18.50% -36.81% -32.72% -2.85% -4.56% -4.26% -
ROE -1.67% -4.74% -4.75% -2.86% -0.19% -0.57% -0.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.82 11.55 6.07 4.28 6.53 6.39 9.63 -20.46%
EPS -0.73 -2.13 -2.23 -1.40 -0.09 -0.29 -0.41 46.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.47 0.49 0.50 0.51 0.51 -9.33%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.03 5.12 2.69 1.90 2.91 2.87 4.30 -20.72%
EPS -0.33 -0.95 -0.99 -0.62 -0.04 -0.13 -0.18 49.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.1996 0.2085 0.2174 0.223 0.2291 0.2278 -9.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.22 0.26 0.19 0.23 0.20 0.23 -
P/RPS 3.08 1.91 4.29 4.43 3.52 3.13 2.39 18.33%
P/EPS -28.64 -10.30 -11.64 -13.56 -244.82 -68.97 -56.10 -35.99%
EY -3.49 -9.70 -8.59 -7.37 -0.41 -1.45 -1.78 56.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.55 0.39 0.46 0.39 0.45 4.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.175 0.21 0.25 0.25 0.19 0.22 0.215 -
P/RPS 2.56 1.82 4.12 5.84 2.91 3.44 2.23 9.59%
P/EPS -23.86 -9.84 -11.19 -17.85 -202.24 -75.86 -52.44 -40.70%
EY -4.19 -10.17 -8.93 -5.60 -0.49 -1.32 -1.91 68.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.53 0.51 0.38 0.43 0.42 -3.18%

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