[ONEGLOVE] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -29.72%
YoY- -16859.26%
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 37,306 50,722 71,382 26,086 55,542 61,564 52,192 -5.44%
PBT -2,508 1,208 11,390 -9,054 -678 780 5,476 -
Tax 706 -804 -3,546 -106 622 -360 -1,446 -
NP -1,802 404 7,844 -9,160 -56 420 4,030 -
-
NP to SH -1,796 408 7,844 -9,158 -54 422 4,082 -
-
Tax Rate - 66.56% 31.13% - - 46.15% 26.41% -
Total Cost 39,108 50,318 63,538 35,246 55,598 61,144 48,162 -3.40%
-
Net Worth 55,439 58,650 59,219 59,219 68,850 73,229 71,812 -4.21%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 55,439 58,650 59,219 59,219 68,850 73,229 71,812 -4.21%
NOSH 126,000 127,500 126,000 126,000 135,000 124,117 125,987 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -4.83% 0.80% 10.99% -35.11% -0.10% 0.68% 7.72% -
ROE -3.24% 0.70% 13.25% -15.46% -0.08% 0.58% 5.68% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 29.61 39.78 56.65 20.70 41.14 49.60 41.43 -5.44%
EPS -1.42 0.32 6.22 -7.26 -0.04 0.34 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.46 0.47 0.47 0.51 0.59 0.57 -4.22%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.06 9.59 13.50 4.93 10.51 11.64 9.87 -5.42%
EPS -0.34 0.08 1.48 -1.73 -0.01 0.08 0.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1049 0.1109 0.112 0.112 0.1302 0.1385 0.1358 -4.20%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.39 0.265 0.195 0.26 0.23 0.30 0.17 -
P/RPS 1.32 0.67 0.34 1.26 0.56 0.60 0.41 21.50%
P/EPS -27.36 82.81 3.13 -3.58 -575.00 88.24 5.25 -
EY -3.65 1.21 31.93 -27.95 -0.17 1.13 19.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.58 0.41 0.55 0.45 0.51 0.30 19.86%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 29/08/14 29/08/13 29/08/12 26/08/11 30/08/10 27/08/09 -
Price 0.335 0.26 0.20 0.25 0.215 0.31 0.22 -
P/RPS 1.13 0.65 0.35 1.21 0.52 0.62 0.53 13.44%
P/EPS -23.50 81.25 3.21 -3.44 -537.50 91.18 6.79 -
EY -4.25 1.23 31.13 -29.07 -0.19 1.10 14.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.57 0.43 0.53 0.42 0.53 0.39 11.75%

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