[ONEGLOVE] QoQ TTM Result on 31-Mar-2024 [#4]

Announcement Date
29-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Mar-2024 [#4]
Profit Trend
QoQ- 37.74%
YoY- 36.73%
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 26,572 27,618 32,320 33,178 30,413 22,945 14,352 50.61%
PBT -40,770 -41,939 -46,809 -75,520 -81,086 -79,231 -75,773 -33.77%
Tax 403 401 407 1,043 2,330 1,535 2,426 -69.68%
NP -40,367 -41,538 -46,402 -74,477 -78,756 -77,696 -73,347 -32.76%
-
NP to SH -40,363 -41,471 -46,268 -74,309 -78,420 -77,413 -73,131 -32.64%
-
Tax Rate - - - - - - - -
Total Cost 66,939 69,156 78,722 107,655 109,169 100,641 87,699 -16.43%
-
Net Worth 132,528 100,454 86,216 85,435 132,060 110,759 122,120 5.58%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 132,528 100,454 86,216 85,435 132,060 110,759 122,120 5.58%
NOSH 530,112 528,708 528,708 528,708 426,000 426,000 284,000 51.42%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -151.92% -150.40% -143.57% -224.48% -258.96% -338.62% -511.06% -
ROE -30.46% -41.28% -53.66% -86.98% -59.38% -69.89% -59.88% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.01 5.22 7.87 8.93 7.14 8.08 5.05 -0.52%
EPS -7.61 -7.84 -11.27 -20.00 -18.41 -27.26 -25.75 -55.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.19 0.21 0.23 0.31 0.39 0.43 -30.27%
Adjusted Per Share Value based on latest NOSH - 528,708
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.01 5.21 6.10 6.26 5.74 4.33 2.71 50.46%
EPS -7.61 -7.82 -8.73 -14.02 -14.79 -14.60 -13.80 -32.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.1895 0.1626 0.1612 0.2491 0.2089 0.2304 5.57%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.205 0.21 0.225 0.235 0.225 0.22 0.285 -
P/RPS 4.09 4.02 2.86 2.63 3.15 2.72 5.64 -19.23%
P/EPS -2.69 -2.68 -2.00 -1.17 -1.22 -0.81 -1.11 80.12%
EY -37.14 -37.35 -50.09 -85.13 -81.82 -123.90 -90.35 -44.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.11 1.07 1.02 0.73 0.56 0.66 15.52%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 27/08/24 29/05/24 23/02/24 30/11/23 23/08/23 31/05/23 -
Price 0.205 0.21 0.22 0.25 0.225 0.265 0.26 -
P/RPS 4.09 4.02 2.79 2.80 3.15 3.28 5.14 -14.09%
P/EPS -2.69 -2.68 -1.95 -1.25 -1.22 -0.97 -1.01 91.79%
EY -37.14 -37.35 -51.23 -80.02 -81.82 -102.86 -99.04 -47.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.11 1.05 1.09 0.73 0.68 0.60 23.08%

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