[ONEGLOVE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 128.66%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 57,919 60,878 60,030 56,192 49,964 48,135 45,459 17.50%
PBT 1,996 3,564 5,011 5,912 2,726 -2,945 -6,820 -
Tax -623 -813 -1,077 -1,356 -784 269 892 -
NP 1,373 2,751 3,934 4,556 1,942 -2,676 -5,928 -
-
NP to SH 1,356 2,773 3,974 4,603 2,013 -2,633 -5,876 -
-
Tax Rate 31.21% 22.81% 21.49% 22.94% 28.76% - - -
Total Cost 56,546 58,127 56,096 51,636 48,022 50,811 51,387 6.57%
-
Net Worth 74,733 68,833 74,171 74,508 73,360 71,889 70,437 4.02%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,733 68,833 74,171 74,508 73,360 71,889 70,437 4.02%
NOSH 126,666 116,666 125,714 126,285 126,483 126,122 125,781 0.46%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.37% 4.52% 6.55% 8.11% 3.89% -5.56% -13.04% -
ROE 1.81% 4.03% 5.36% 6.18% 2.74% -3.66% -8.34% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 45.73 52.18 47.75 44.50 39.50 38.17 36.14 16.97%
EPS 1.07 2.38 3.16 3.64 1.59 -2.09 -4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 126,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.61 11.16 11.00 10.30 9.16 8.82 8.33 17.48%
EPS 0.25 0.51 0.73 0.84 0.37 -0.48 -1.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1369 0.1261 0.1359 0.1365 0.1344 0.1317 0.1291 3.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.30 0.41 0.22 0.19 0.17 0.12 -
P/RPS 0.77 0.57 0.86 0.49 0.48 0.45 0.33 75.83%
P/EPS 32.69 12.62 12.97 6.04 11.94 -8.14 -2.57 -
EY 3.06 7.92 7.71 16.57 8.38 -12.28 -38.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.69 0.37 0.33 0.30 0.21 98.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.28 0.31 0.28 0.41 0.22 0.22 0.19 -
P/RPS 0.61 0.59 0.59 0.92 0.56 0.58 0.53 9.81%
P/EPS 26.16 13.04 8.86 11.25 13.82 -10.54 -4.07 -
EY 3.82 7.67 11.29 8.89 7.23 -9.49 -24.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.47 0.69 0.38 0.39 0.34 24.06%

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