[ONEGLOVE] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -51.1%
YoY- -32.64%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 47,020 50,464 50,031 57,919 60,878 60,030 56,192 -11.23%
PBT -10,534 -9,444 -9,805 1,996 3,564 5,011 5,912 -
Tax 330 -205 -161 -623 -813 -1,077 -1,356 -
NP -10,204 -9,649 -9,966 1,373 2,751 3,934 4,556 -
-
NP to SH -10,199 -9,644 -9,961 1,356 2,773 3,974 4,603 -
-
Tax Rate - - - 31.21% 22.81% 21.49% 22.94% -
Total Cost 57,224 60,113 59,997 56,546 58,127 56,096 51,636 7.11%
-
Net Worth 64,682 64,469 64,275 74,733 68,833 74,171 74,508 -9.02%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 64,682 64,469 64,275 74,733 68,833 74,171 74,508 -9.02%
NOSH 126,829 126,410 126,030 126,666 116,666 125,714 126,285 0.28%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -21.70% -19.12% -19.92% 2.37% 4.52% 6.55% 8.11% -
ROE -15.77% -14.96% -15.50% 1.81% 4.03% 5.36% 6.18% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 37.07 39.92 39.70 45.73 52.18 47.75 44.50 -11.49%
EPS -8.04 -7.63 -7.90 1.07 2.38 3.16 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.51 0.51 0.59 0.59 0.59 0.59 -9.28%
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.62 9.25 9.17 10.61 11.16 11.00 10.30 -11.22%
EPS -1.87 -1.77 -1.83 0.25 0.51 0.73 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1185 0.1181 0.1178 0.1369 0.1261 0.1359 0.1365 -9.02%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.23 0.26 0.28 0.35 0.30 0.41 0.22 -
P/RPS 0.62 0.65 0.71 0.77 0.57 0.86 0.49 17.03%
P/EPS -2.86 -3.41 -3.54 32.69 12.62 12.97 6.04 -
EY -34.96 -29.34 -28.23 3.06 7.92 7.71 16.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.55 0.59 0.51 0.69 0.37 13.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 31/05/11 28/02/11 30/11/10 30/08/10 27/05/10 24/02/10 -
Price 0.215 0.25 0.28 0.28 0.31 0.28 0.41 -
P/RPS 0.58 0.63 0.71 0.61 0.59 0.59 0.92 -26.53%
P/EPS -2.67 -3.28 -3.54 26.16 13.04 8.86 11.25 -
EY -37.40 -30.52 -28.23 3.82 7.67 11.29 8.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.55 0.47 0.53 0.47 0.69 -28.24%

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