[ONEGLOVE] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 25.86%
YoY- -67.69%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 56,192 49,964 48,135 45,459 49,485 55,548 60,212 -4.48%
PBT 5,912 2,726 -2,945 -6,820 -9,412 -8,489 -4,683 -
Tax -1,356 -784 269 892 1,432 279 -523 88.40%
NP 4,556 1,942 -2,676 -5,928 -7,980 -8,210 -5,206 -
-
NP to SH 4,603 2,013 -2,633 -5,876 -7,926 -8,150 -5,149 -
-
Tax Rate 22.94% 28.76% - - - - - -
Total Cost 51,636 48,022 50,811 51,387 57,465 63,758 65,418 -14.55%
-
Net Worth 74,508 73,360 71,889 70,437 69,380 70,657 74,473 0.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 74,508 73,360 71,889 70,437 69,380 70,657 74,473 0.03%
NOSH 126,285 126,483 126,122 125,781 126,145 126,173 126,226 0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.11% 3.89% -5.56% -13.04% -16.13% -14.78% -8.65% -
ROE 6.18% 2.74% -3.66% -8.34% -11.42% -11.53% -6.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.50 39.50 38.17 36.14 39.23 44.03 47.70 -4.51%
EPS 3.64 1.59 -2.09 -4.67 -6.28 -6.46 -4.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.58 0.57 0.56 0.55 0.56 0.59 0.00%
Adjusted Per Share Value based on latest NOSH - 125,781
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.19 11.73 11.30 10.67 11.62 13.04 14.13 -4.47%
EPS 1.08 0.47 -0.62 -1.38 -1.86 -1.91 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1749 0.1722 0.1688 0.1653 0.1629 0.1659 0.1748 0.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.22 0.19 0.17 0.12 0.12 0.25 0.15 -
P/RPS 0.49 0.48 0.45 0.33 0.31 0.57 0.31 35.57%
P/EPS 6.04 11.94 -8.14 -2.57 -1.91 -3.87 -3.68 -
EY 16.57 8.38 -12.28 -38.93 -52.36 -25.84 -27.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.30 0.21 0.22 0.45 0.25 29.77%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 27/11/08 28/08/08 -
Price 0.41 0.22 0.22 0.19 0.09 0.17 0.19 -
P/RPS 0.92 0.56 0.58 0.53 0.23 0.39 0.40 73.97%
P/EPS 11.25 13.82 -10.54 -4.07 -1.43 -2.63 -4.66 -
EY 8.89 7.23 -9.49 -24.59 -69.81 -38.00 -21.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.39 0.34 0.16 0.30 0.32 66.67%

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