[ONEGLOVE] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -437.6%
YoY- 71.24%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 36,192 35,869 29,478 34,048 44,206 44,455 47,020 -15.94%
PBT -9,467 -6,999 -4,363 -2,454 -175 -10,576 -10,534 -6.84%
Tax 1,270 -509 -825 -440 -461 268 330 144.57%
NP -8,197 -7,508 -5,188 -2,894 -636 -10,308 -10,204 -13.52%
-
NP to SH -8,193 -7,388 -5,068 -2,774 -516 -10,303 -10,199 -13.52%
-
Tax Rate - - - - - - - -
Total Cost 44,389 43,377 34,666 36,942 44,842 54,763 57,224 -15.51%
-
Net Worth 55,439 56,830 59,308 61,740 63,333 65,068 64,682 -9.72%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 55,439 56,830 59,308 61,740 63,333 65,068 64,682 -9.72%
NOSH 126,000 126,000 126,000 126,000 126,000 127,586 126,829 -0.43%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -22.65% -20.93% -17.60% -8.50% -1.44% -23.19% -21.70% -
ROE -14.78% -13.00% -8.55% -4.49% -0.81% -15.83% -15.77% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.72 28.40 23.36 27.02 34.90 34.84 37.07 -15.58%
EPS -6.50 -5.85 -4.02 -2.20 -0.41 -8.08 -8.04 -13.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.45 0.47 0.49 0.50 0.51 0.51 -9.33%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.83 6.77 5.56 6.42 8.34 8.39 8.87 -15.92%
EPS -1.55 -1.39 -0.96 -0.52 -0.10 -1.94 -1.92 -13.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1046 0.1072 0.1119 0.1165 0.1195 0.1227 0.122 -9.70%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.21 0.22 0.26 0.19 0.23 0.20 0.23 -
P/RPS 0.73 0.77 1.11 0.70 0.66 0.57 0.62 11.44%
P/EPS -3.23 -3.76 -6.47 -8.63 -56.46 -2.48 -2.86 8.40%
EY -30.96 -26.59 -15.45 -11.59 -1.77 -40.38 -34.96 -7.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.55 0.39 0.46 0.39 0.45 4.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 28/11/12 29/08/12 30/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.175 0.21 0.25 0.25 0.19 0.22 0.215 -
P/RPS 0.61 0.74 1.07 0.93 0.54 0.63 0.58 3.40%
P/EPS -2.69 -3.59 -6.22 -11.36 -46.64 -2.72 -2.67 0.49%
EY -37.16 -27.86 -16.06 -8.81 -2.14 -36.71 -37.40 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.53 0.51 0.38 0.43 0.42 -3.18%

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