[ONEGLOVE] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -5.83%
YoY- -1730.98%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 34,472 56,377 62,349 36,790 47,906 55,341 53,038 -6.92%
PBT -5,906 -473 8,380 -9,885 -786 241 5,462 -
Tax 858 -269 -2,710 189 253 -318 -1,296 -
NP -5,048 -742 5,669 -9,696 -533 -77 4,166 -
-
NP to SH -5,044 -738 5,670 -9,692 -529 -73 4,256 -
-
Tax Rate - - 32.34% - - 131.95% 23.73% -
Total Cost 39,520 57,119 56,680 46,486 48,439 55,418 48,872 -3.47%
-
Net Worth 52,919 56,699 59,219 56,699 63,271 81,124 73,176 -5.25%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 52,919 56,699 59,219 56,699 63,271 81,124 73,176 -5.25%
NOSH 126,000 126,000 126,000 126,000 124,062 137,499 126,166 -0.02%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -14.64% -1.32% 9.09% -26.35% -1.11% -0.14% 7.86% -
ROE -9.53% -1.30% 9.58% -17.09% -0.84% -0.09% 5.82% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 27.36 44.74 49.48 29.20 38.61 40.25 42.04 -6.90%
EPS -4.00 -0.59 4.51 -7.69 -0.43 -0.05 3.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.45 0.47 0.45 0.51 0.59 0.58 -5.23%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 6.50 10.63 11.76 6.94 9.04 10.44 10.01 -6.94%
EPS -0.95 -0.14 1.07 -1.83 -0.10 -0.01 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0998 0.107 0.1117 0.107 0.1194 0.153 0.138 -5.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.31 0.255 0.205 0.22 0.20 0.35 0.19 -
P/RPS 1.13 0.57 0.41 0.75 0.52 0.87 0.45 16.57%
P/EPS -7.74 -43.50 4.56 -2.86 -46.88 -656.25 5.63 -
EY -12.91 -2.30 21.95 -34.96 -2.13 -0.15 17.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.57 0.44 0.49 0.39 0.59 0.33 14.40%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 24/11/14 29/11/13 28/11/12 29/11/11 30/11/10 26/11/09 -
Price 0.30 0.28 0.275 0.21 0.22 0.28 0.22 -
P/RPS 1.10 0.63 0.56 0.72 0.57 0.70 0.52 13.29%
P/EPS -7.49 -47.76 6.11 -2.73 -51.56 -525.00 6.52 -
EY -13.34 -2.09 16.37 -36.63 -1.94 -0.19 15.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.59 0.47 0.43 0.47 0.38 10.97%

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