[ONEGLOVE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -13.67%
YoY- 167.63%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,031 57,919 60,878 60,030 56,192 49,964 48,135 2.60%
PBT -9,805 1,996 3,564 5,011 5,912 2,726 -2,945 122.47%
Tax -161 -623 -813 -1,077 -1,356 -784 269 -
NP -9,966 1,373 2,751 3,934 4,556 1,942 -2,676 139.68%
-
NP to SH -9,961 1,356 2,773 3,974 4,603 2,013 -2,633 142.20%
-
Tax Rate - 31.21% 22.81% 21.49% 22.94% 28.76% - -
Total Cost 59,997 56,546 58,127 56,096 51,636 48,022 50,811 11.68%
-
Net Worth 64,275 74,733 68,833 74,171 74,508 73,360 71,889 -7.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 64,275 74,733 68,833 74,171 74,508 73,360 71,889 -7.17%
NOSH 126,030 126,666 116,666 125,714 126,285 126,483 126,122 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -19.92% 2.37% 4.52% 6.55% 8.11% 3.89% -5.56% -
ROE -15.50% 1.81% 4.03% 5.36% 6.18% 2.74% -3.66% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.70 45.73 52.18 47.75 44.50 39.50 38.17 2.64%
EPS -7.90 1.07 2.38 3.16 3.64 1.59 -2.09 142.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.59 0.59 0.59 0.59 0.58 0.57 -7.12%
Adjusted Per Share Value based on latest NOSH - 125,714
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 9.17 10.61 11.16 11.00 10.30 9.16 8.82 2.62%
EPS -1.83 0.25 0.51 0.73 0.84 0.37 -0.48 143.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1178 0.1369 0.1261 0.1359 0.1365 0.1344 0.1317 -7.14%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.35 0.30 0.41 0.22 0.19 0.17 -
P/RPS 0.71 0.77 0.57 0.86 0.49 0.48 0.45 35.41%
P/EPS -3.54 32.69 12.62 12.97 6.04 11.94 -8.14 -42.51%
EY -28.23 3.06 7.92 7.71 16.57 8.38 -12.28 73.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.51 0.69 0.37 0.33 0.30 49.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 -
Price 0.28 0.28 0.31 0.28 0.41 0.22 0.22 -
P/RPS 0.71 0.61 0.59 0.59 0.92 0.56 0.58 14.39%
P/EPS -3.54 26.16 13.04 8.86 11.25 13.82 -10.54 -51.58%
EY -28.23 3.82 7.67 11.29 8.89 7.23 -9.49 106.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.47 0.53 0.47 0.69 0.38 0.39 25.67%

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