[ONEGLOVE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
17-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 103.52%
YoY- 8902.17%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 48,420 50,314 52,141 55,340 60,588 59,289 47,152 1.78%
PBT 3,637 5,779 8,401 11,027 13,612 13,813 11,143 -52.56%
Tax -562 -1,365 -2,296 -2,929 -9,633 -9,587 -8,616 -83.76%
NP 3,075 4,414 6,105 8,098 3,979 4,226 2,527 13.96%
-
NP to SH 3,110 4,434 6,105 8,098 3,979 4,226 2,527 14.82%
-
Tax Rate 15.45% 23.62% 27.33% 26.56% 70.77% 69.41% 77.32% -
Total Cost 45,345 45,900 46,036 47,242 56,609 55,063 44,625 1.07%
-
Net Worth 78,749 89,599 80,639 79,447 78,036 79,286 76,807 1.67%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,522 2,522 4,221 6,423 3,128 3,128 1,429 45.99%
Div Payout % 81.10% 56.88% 69.14% 79.32% 78.62% 74.02% 56.55% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 78,749 89,599 80,639 79,447 78,036 79,286 76,807 1.67%
NOSH 124,999 140,000 126,000 126,107 125,864 125,851 125,913 -0.48%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.35% 8.77% 11.71% 14.63% 6.57% 7.13% 5.36% -
ROE 3.95% 4.95% 7.57% 10.19% 5.10% 5.33% 3.29% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 38.74 35.94 41.38 43.88 48.14 47.11 37.45 2.28%
EPS 2.49 3.17 4.85 6.42 3.16 3.36 2.01 15.33%
DPS 2.02 1.80 3.35 5.10 2.49 2.49 1.13 47.24%
NAPS 0.63 0.64 0.64 0.63 0.62 0.63 0.61 2.17%
Adjusted Per Share Value based on latest NOSH - 126,107
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 9.13 9.49 9.84 10.44 11.43 11.18 8.89 1.79%
EPS 0.59 0.84 1.15 1.53 0.75 0.80 0.48 14.73%
DPS 0.48 0.48 0.80 1.21 0.59 0.59 0.27 46.70%
NAPS 0.1486 0.169 0.1521 0.1499 0.1472 0.1496 0.1449 1.69%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.31 0.35 0.41 0.49 0.52 0.63 0.80 -
P/RPS 0.80 0.97 0.99 1.12 1.08 1.34 2.14 -48.07%
P/EPS 12.46 11.05 8.46 7.63 16.45 18.76 39.86 -53.90%
EY 8.03 9.05 11.82 13.11 6.08 5.33 2.51 116.96%
DY 6.51 5.15 8.17 10.41 4.78 3.95 1.42 175.71%
P/NAPS 0.49 0.55 0.64 0.78 0.84 1.00 1.31 -48.05%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 27/05/05 17/03/05 30/11/04 26/08/04 - -
Price 0.36 0.31 0.32 0.44 0.52 0.54 0.00 -
P/RPS 0.93 0.86 0.77 1.00 1.08 1.15 0.00 -
P/EPS 14.47 9.79 6.60 6.85 16.45 16.08 0.00 -
EY 6.91 10.22 15.14 14.59 6.08 6.22 0.00 -
DY 5.60 5.81 10.47 11.59 4.78 4.60 0.00 -
P/NAPS 0.57 0.48 0.50 0.70 0.84 0.86 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