[ONEGLOVE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -27.37%
YoY- 4.92%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 47,130 45,355 48,420 50,314 52,141 55,340 60,588 -15.43%
PBT 1,053 1,893 3,637 5,779 8,401 11,027 13,612 -81.87%
Tax -333 -438 -562 -1,365 -2,296 -2,929 -9,633 -89.40%
NP 720 1,455 3,075 4,414 6,105 8,098 3,979 -68.04%
-
NP to SH 765 1,500 3,110 4,434 6,105 8,098 3,979 -66.72%
-
Tax Rate 31.62% 23.14% 15.45% 23.62% 27.33% 26.56% 70.77% -
Total Cost 46,410 43,900 45,345 45,900 46,036 47,242 56,609 -12.41%
-
Net Worth 78,722 82,694 78,749 89,599 80,639 79,447 78,036 0.58%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 2,522 2,522 4,221 6,423 3,128 -
Div Payout % - - 81.10% 56.88% 69.14% 79.32% 78.62% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 78,722 82,694 78,749 89,599 80,639 79,447 78,036 0.58%
NOSH 121,111 127,222 124,999 140,000 126,000 126,107 125,864 -2.53%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.53% 3.21% 6.35% 8.77% 11.71% 14.63% 6.57% -
ROE 0.97% 1.81% 3.95% 4.95% 7.57% 10.19% 5.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 38.91 35.65 38.74 35.94 41.38 43.88 48.14 -13.24%
EPS 0.63 1.18 2.49 3.17 4.85 6.42 3.16 -65.90%
DPS 0.00 0.00 2.02 1.80 3.35 5.10 2.49 -
NAPS 0.65 0.65 0.63 0.64 0.64 0.63 0.62 3.20%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.89 8.56 9.13 9.49 9.84 10.44 11.43 -15.43%
EPS 0.14 0.28 0.59 0.84 1.15 1.53 0.75 -67.37%
DPS 0.00 0.00 0.48 0.48 0.80 1.21 0.59 -
NAPS 0.1485 0.156 0.1486 0.169 0.1521 0.1499 0.1472 0.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.51 0.38 0.31 0.35 0.41 0.49 0.52 -
P/RPS 1.31 1.07 0.80 0.97 0.99 1.12 1.08 13.74%
P/EPS 80.74 32.23 12.46 11.05 8.46 7.63 16.45 189.09%
EY 1.24 3.10 8.03 9.05 11.82 13.11 6.08 -65.38%
DY 0.00 0.00 6.51 5.15 8.17 10.41 4.78 -
P/NAPS 0.78 0.58 0.49 0.55 0.64 0.78 0.84 -4.82%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 29/08/05 27/05/05 17/03/05 30/11/04 -
Price 0.41 0.57 0.36 0.31 0.32 0.44 0.52 -
P/RPS 1.05 1.60 0.93 0.86 0.77 1.00 1.08 -1.86%
P/EPS 64.91 48.34 14.47 9.79 6.60 6.85 16.45 149.91%
EY 1.54 2.07 6.91 10.22 15.14 14.59 6.08 -60.00%
DY 0.00 0.00 5.60 5.81 10.47 11.59 4.78 -
P/NAPS 0.63 0.88 0.57 0.48 0.50 0.70 0.84 -17.46%

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