[ONEGLOVE] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -29.86%
YoY- -21.84%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 50,717 47,130 45,355 48,420 50,314 52,141 55,340 -5.66%
PBT 1,293 1,053 1,893 3,637 5,779 8,401 11,027 -76.13%
Tax -465 -333 -438 -562 -1,365 -2,296 -2,929 -70.77%
NP 828 720 1,455 3,075 4,414 6,105 8,098 -78.22%
-
NP to SH 852 765 1,500 3,110 4,434 6,105 8,098 -77.80%
-
Tax Rate 35.96% 31.62% 23.14% 15.45% 23.62% 27.33% 26.56% -
Total Cost 49,889 46,410 43,900 45,345 45,900 46,036 47,242 3.71%
-
Net Worth 83,055 78,722 82,694 78,749 89,599 80,639 79,447 3.01%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - 2,522 2,522 4,221 6,423 -
Div Payout % - - - 81.10% 56.88% 69.14% 79.32% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 83,055 78,722 82,694 78,749 89,599 80,639 79,447 3.01%
NOSH 127,777 121,111 127,222 124,999 140,000 126,000 126,107 0.88%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.63% 1.53% 3.21% 6.35% 8.77% 11.71% 14.63% -
ROE 1.03% 0.97% 1.81% 3.95% 4.95% 7.57% 10.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 39.69 38.91 35.65 38.74 35.94 41.38 43.88 -6.48%
EPS 0.67 0.63 1.18 2.49 3.17 4.85 6.42 -77.92%
DPS 0.00 0.00 0.00 2.02 1.80 3.35 5.10 -
NAPS 0.65 0.65 0.65 0.63 0.64 0.64 0.63 2.11%
Adjusted Per Share Value based on latest NOSH - 124,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.29 8.64 8.31 8.87 9.22 9.55 10.14 -5.68%
EPS 0.16 0.14 0.27 0.57 0.81 1.12 1.48 -77.39%
DPS 0.00 0.00 0.00 0.46 0.46 0.77 1.18 -
NAPS 0.1522 0.1443 0.1515 0.1443 0.1642 0.1478 0.1456 3.00%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.44 0.51 0.38 0.31 0.35 0.41 0.49 -
P/RPS 1.11 1.31 1.07 0.80 0.97 0.99 1.12 -0.59%
P/EPS 65.99 80.74 32.23 12.46 11.05 8.46 7.63 323.01%
EY 1.52 1.24 3.10 8.03 9.05 11.82 13.11 -76.31%
DY 0.00 0.00 0.00 6.51 5.15 8.17 10.41 -
P/NAPS 0.68 0.78 0.58 0.49 0.55 0.64 0.78 -8.76%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 28/02/06 28/11/05 29/08/05 27/05/05 17/03/05 -
Price 0.38 0.41 0.57 0.36 0.31 0.32 0.44 -
P/RPS 0.96 1.05 1.60 0.93 0.86 0.77 1.00 -2.69%
P/EPS 56.99 64.91 48.34 14.47 9.79 6.60 6.85 312.18%
EY 1.75 1.54 2.07 6.91 10.22 15.14 14.59 -75.77%
DY 0.00 0.00 0.00 5.60 5.81 10.47 11.59 -
P/NAPS 0.58 0.63 0.88 0.57 0.48 0.50 0.70 -11.81%

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