[ONEGLOVE] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 980.84%
YoY- 145.06%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 45,419 51,003 54,744 56,313 59,792 49,670 36,192 16.39%
PBT -1,897 906 3,194 4,232 755 -5,004 -9,467 -65.85%
Tax 294 -450 -1,077 -905 -450 348 1,270 -62.39%
NP -1,603 456 2,117 3,327 305 -4,656 -8,197 -66.40%
-
NP to SH -1,599 459 2,120 3,329 308 -4,653 -8,193 -66.45%
-
Tax Rate - 49.67% 33.72% 21.38% 59.60% - - -
Total Cost 47,022 50,547 52,627 52,986 59,487 54,326 44,389 3.92%
-
Net Worth 57,960 57,960 57,960 59,219 59,219 56,699 55,439 3.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 57,960 57,960 57,960 59,219 59,219 56,699 55,439 3.01%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -3.53% 0.89% 3.87% 5.91% 0.51% -9.37% -22.65% -
ROE -2.76% 0.79% 3.66% 5.62% 0.52% -8.21% -14.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.05 40.48 43.45 44.69 47.45 39.42 28.72 16.41%
EPS -1.27 0.36 1.68 2.64 0.24 -3.69 -6.50 -66.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.47 0.47 0.45 0.44 3.01%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.59 9.65 10.35 10.65 11.31 9.39 6.85 16.33%
EPS -0.30 0.09 0.40 0.63 0.06 -0.88 -1.55 -66.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1096 0.1096 0.1096 0.112 0.112 0.1072 0.1049 2.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.265 0.27 0.275 0.205 0.195 0.17 0.21 -
P/RPS 0.74 0.67 0.63 0.46 0.41 0.43 0.73 0.91%
P/EPS -20.88 74.12 16.34 7.76 79.77 -4.60 -3.23 248.20%
EY -4.79 1.35 6.12 12.89 1.25 -21.72 -30.96 -71.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.60 0.44 0.41 0.38 0.48 13.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.26 0.26 0.27 0.275 0.20 0.18 0.175 -
P/RPS 0.72 0.64 0.62 0.62 0.42 0.46 0.61 11.72%
P/EPS -20.49 71.37 16.05 10.41 81.82 -4.87 -2.69 288.57%
EY -4.88 1.40 6.23 9.61 1.22 -20.52 -37.16 -74.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.59 0.59 0.43 0.40 0.40 26.71%

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