[ONEGLOVE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.26%
YoY- 147.31%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 36,790 47,906 55,341 53,038 52,400 65,358 55,297 -6.56%
PBT -9,885 -786 241 5,462 -10,721 -2,588 180 -
Tax 189 253 -318 -1,296 1,658 445 -445 -
NP -9,696 -533 -77 4,166 -9,062 -2,142 -265 82.10%
-
NP to SH -9,692 -529 -73 4,256 -8,996 -2,092 -250 83.86%
-
Tax Rate - - 131.95% 23.73% - - 247.22% -
Total Cost 46,486 48,439 55,418 48,872 61,462 67,501 55,562 -2.92%
-
Net Worth 56,699 63,271 81,124 73,176 70,622 79,077 81,466 -5.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 56,699 63,271 81,124 73,176 70,622 79,077 81,466 -5.85%
NOSH 126,000 124,062 137,499 126,166 126,112 125,520 125,332 0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -26.35% -1.11% -0.14% 7.86% -17.30% -3.28% -0.48% -
ROE -17.09% -0.84% -0.09% 5.82% -12.74% -2.65% -0.31% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.20 38.61 40.25 42.04 41.55 52.07 44.12 -6.64%
EPS -7.69 -0.43 -0.05 3.37 -7.13 -1.67 -0.20 83.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.51 0.59 0.58 0.56 0.63 0.65 -5.93%
Adjusted Per Share Value based on latest NOSH - 126,483
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.96 9.06 10.47 10.03 9.91 12.36 10.46 -6.55%
EPS -1.83 -0.10 -0.01 0.80 -1.70 -0.40 -0.05 82.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1072 0.1197 0.1534 0.1384 0.1336 0.1496 0.1541 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.20 0.35 0.19 0.25 0.50 0.49 -
P/RPS 0.75 0.52 0.87 0.45 0.60 0.96 1.11 -6.31%
P/EPS -2.86 -46.88 -656.25 5.63 -3.50 -30.00 -245.00 -52.33%
EY -34.96 -2.13 -0.15 17.75 -28.53 -3.33 -0.41 109.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.59 0.33 0.45 0.79 0.75 -6.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 30/11/10 26/11/09 27/11/08 26/11/07 29/11/06 -
Price 0.21 0.22 0.28 0.22 0.17 0.68 0.83 -
P/RPS 0.72 0.57 0.70 0.52 0.41 1.31 1.88 -14.76%
P/EPS -2.73 -51.56 -525.00 6.52 -2.38 -40.80 -415.00 -56.68%
EY -36.63 -1.94 -0.19 15.33 -41.96 -2.45 -0.24 130.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.47 0.38 0.30 1.08 1.28 -15.36%

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