[ONEGLOVE] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 67.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 52,141 55,340 60,588 59,289 47,152 32,880 11,953 166.73%
PBT 8,401 11,027 13,612 13,813 11,143 7,733 2,715 112.19%
Tax -2,296 -2,929 -9,633 -9,587 -8,616 -7,825 -794 102.84%
NP 6,105 8,098 3,979 4,226 2,527 -92 1,921 116.00%
-
NP to SH 6,105 8,098 3,979 4,226 2,527 -92 1,921 116.00%
-
Tax Rate 27.33% 26.56% 70.77% 69.41% 77.32% 101.19% 29.24% -
Total Cost 46,036 47,242 56,609 55,063 44,625 32,972 10,032 175.89%
-
Net Worth 80,639 79,447 78,036 79,286 76,807 48,997 50,824 35.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,221 6,423 3,128 3,128 1,429 1,429 - -
Div Payout % 69.14% 79.32% 78.62% 74.02% 56.55% 0.00% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 80,639 79,447 78,036 79,286 76,807 48,997 50,824 35.99%
NOSH 126,000 126,107 125,864 125,851 125,913 81,663 86,143 28.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.71% 14.63% 6.57% 7.13% 5.36% -0.28% 16.07% -
ROE 7.57% 10.19% 5.10% 5.33% 3.29% -0.19% 3.78% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 41.38 43.88 48.14 47.11 37.45 40.26 13.88 107.00%
EPS 4.85 6.42 3.16 3.36 2.01 -0.11 2.23 67.78%
DPS 3.35 5.10 2.49 2.49 1.13 1.75 0.00 -
NAPS 0.64 0.63 0.62 0.63 0.61 0.60 0.59 5.56%
Adjusted Per Share Value based on latest NOSH - 125,851
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.86 10.47 11.46 11.21 8.92 6.22 2.26 166.76%
EPS 1.15 1.53 0.75 0.80 0.48 -0.02 0.36 116.74%
DPS 0.80 1.21 0.59 0.59 0.27 0.27 0.00 -
NAPS 0.1525 0.1503 0.1476 0.15 0.1453 0.0927 0.0961 36.01%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.41 0.49 0.52 0.63 0.80 0.89 0.00 -
P/RPS 0.99 1.12 1.08 1.34 2.14 2.21 0.00 -
P/EPS 8.46 7.63 16.45 18.76 39.86 -790.00 0.00 -
EY 11.82 13.11 6.08 5.33 2.51 -0.13 0.00 -
DY 8.17 10.41 4.78 3.95 1.42 1.97 0.00 -
P/NAPS 0.64 0.78 0.84 1.00 1.31 1.48 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 17/03/05 30/11/04 26/08/04 - - - -
Price 0.32 0.44 0.52 0.54 0.00 0.00 0.00 -
P/RPS 0.77 1.00 1.08 1.15 0.00 0.00 0.00 -
P/EPS 6.60 6.85 16.45 16.08 0.00 0.00 0.00 -
EY 15.14 14.59 6.08 6.22 0.00 0.00 0.00 -
DY 10.47 11.59 4.78 4.60 0.00 0.00 0.00 -
P/NAPS 0.50 0.70 0.84 0.86 0.00 0.00 0.00 -

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