[ONEGLOVE] QoQ TTM Result on 31-Mar-2013 [#1]

Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 43.21%
YoY- -67.74%
Quarter Report
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 54,744 56,313 59,792 49,670 36,192 35,869 29,478 50.91%
PBT 3,194 4,232 755 -5,004 -9,467 -6,999 -4,363 -
Tax -1,077 -905 -450 348 1,270 -509 -825 19.38%
NP 2,117 3,327 305 -4,656 -8,197 -7,508 -5,188 -
-
NP to SH 2,120 3,329 308 -4,653 -8,193 -7,388 -5,068 -
-
Tax Rate 33.72% 21.38% 59.60% - - - - -
Total Cost 52,627 52,986 59,487 54,326 44,389 43,377 34,666 31.98%
-
Net Worth 57,960 59,219 59,219 56,699 55,439 56,830 59,308 -1.51%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 57,960 59,219 59,219 56,699 55,439 56,830 59,308 -1.51%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.87% 5.91% 0.51% -9.37% -22.65% -20.93% -17.60% -
ROE 3.66% 5.62% 0.52% -8.21% -14.78% -13.00% -8.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.45 44.69 47.45 39.42 28.72 28.40 23.36 51.07%
EPS 1.68 2.64 0.24 -3.69 -6.50 -5.85 -4.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.45 0.44 0.45 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.85 13.22 14.04 11.66 8.50 8.42 6.92 50.90%
EPS 0.50 0.78 0.07 -1.09 -1.92 -1.73 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.139 0.139 0.1331 0.1301 0.1334 0.1392 -1.48%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.205 0.195 0.17 0.21 0.22 0.26 -
P/RPS 0.63 0.46 0.41 0.43 0.73 0.77 1.11 -31.37%
P/EPS 16.34 7.76 79.77 -4.60 -3.23 -3.76 -6.47 -
EY 6.12 12.89 1.25 -21.72 -30.96 -26.59 -15.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.41 0.38 0.48 0.49 0.55 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.27 0.275 0.20 0.18 0.175 0.21 0.25 -
P/RPS 0.62 0.62 0.42 0.46 0.61 0.74 1.07 -30.42%
P/EPS 16.05 10.41 81.82 -4.87 -2.69 -3.59 -6.22 -
EY 6.23 9.61 1.22 -20.52 -37.16 -27.86 -16.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.43 0.40 0.40 0.47 0.53 7.39%

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