[ONEGLOVE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -49.0%
YoY- -87.47%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 57,503 54,087 50,717 47,130 45,355 48,420 50,314 9.28%
PBT -1,267 824 1,293 1,053 1,893 3,637 5,779 -
Tax -670 -537 -465 -333 -438 -562 -1,365 -37.69%
NP -1,937 287 828 720 1,455 3,075 4,414 -
-
NP to SH -1,930 308 852 765 1,500 3,110 4,434 -
-
Tax Rate - 65.17% 35.96% 31.62% 23.14% 15.45% 23.62% -
Total Cost 59,440 53,800 49,889 46,410 43,900 45,345 45,900 18.75%
-
Net Worth 80,457 84,066 83,055 78,722 82,694 78,749 89,599 -6.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - 2,522 2,522 -
Div Payout % - - - - - 81.10% 56.88% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 80,457 84,066 83,055 78,722 82,694 78,749 89,599 -6.90%
NOSH 125,714 129,333 127,777 121,111 127,222 124,999 140,000 -6.90%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -3.37% 0.53% 1.63% 1.53% 3.21% 6.35% 8.77% -
ROE -2.40% 0.37% 1.03% 0.97% 1.81% 3.95% 4.95% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.74 41.82 39.69 38.91 35.65 38.74 35.94 17.38%
EPS -1.54 0.24 0.67 0.63 1.18 2.49 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 2.02 1.80 -
NAPS 0.64 0.65 0.65 0.65 0.65 0.63 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 121,111
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 10.54 9.91 9.29 8.64 8.31 8.87 9.22 9.30%
EPS -0.35 0.06 0.16 0.14 0.27 0.57 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.46 -
NAPS 0.1474 0.1541 0.1522 0.1443 0.1515 0.1443 0.1642 -6.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.49 0.44 0.51 0.38 0.31 0.35 -
P/RPS 1.09 1.17 1.11 1.31 1.07 0.80 0.97 8.06%
P/EPS -32.57 205.76 65.99 80.74 32.23 12.46 11.05 -
EY -3.07 0.49 1.52 1.24 3.10 8.03 9.05 -
DY 0.00 0.00 0.00 0.00 0.00 6.51 5.15 -
P/NAPS 0.78 0.75 0.68 0.78 0.58 0.49 0.55 26.14%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 29/11/06 28/08/06 29/05/06 28/02/06 28/11/05 29/08/05 -
Price 0.54 0.83 0.38 0.41 0.57 0.36 0.31 -
P/RPS 1.18 1.98 0.96 1.05 1.60 0.93 0.86 23.40%
P/EPS -35.17 348.53 56.99 64.91 48.34 14.47 9.79 -
EY -2.84 0.29 1.75 1.54 2.07 6.91 10.22 -
DY 0.00 0.00 0.00 0.00 0.00 5.60 5.81 -
P/NAPS 0.84 1.28 0.58 0.63 0.88 0.57 0.48 45.07%

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