[ONEGLOVE] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.71%
YoY- 158.51%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 30,604 34,472 56,377 62,349 36,790 47,906 55,341 -9.39%
PBT -5,006 -5,906 -473 8,380 -9,885 -786 241 -
Tax -284 858 -269 -2,710 189 253 -318 -1.86%
NP -5,290 -5,048 -742 5,669 -9,696 -533 -77 102.24%
-
NP to SH -5,556 -5,044 -738 5,670 -9,692 -529 -73 105.72%
-
Tax Rate - - - 32.34% - - 131.95% -
Total Cost 35,894 39,520 57,119 56,680 46,486 48,439 55,418 -6.97%
-
Net Worth 41,580 52,919 56,699 59,219 56,699 63,271 81,124 -10.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 41,580 52,919 56,699 59,219 56,699 63,271 81,124 -10.53%
NOSH 126,000 126,000 126,000 126,000 126,000 124,062 137,499 -1.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -17.29% -14.64% -1.32% 9.09% -26.35% -1.11% -0.14% -
ROE -13.36% -9.53% -1.30% 9.58% -17.09% -0.84% -0.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 24.29 27.36 44.74 49.48 29.20 38.61 40.25 -8.06%
EPS -4.41 -4.00 -0.59 4.51 -7.69 -0.43 -0.05 110.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.42 0.45 0.47 0.45 0.51 0.59 -9.22%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.61 6.32 10.33 11.43 6.74 8.78 10.14 -9.38%
EPS -1.02 -0.92 -0.14 1.04 -1.78 -0.10 -0.01 116.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.097 0.1039 0.1085 0.1039 0.1159 0.1487 -10.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.27 0.31 0.255 0.205 0.22 0.20 0.35 -
P/RPS 1.11 1.13 0.57 0.41 0.75 0.52 0.87 4.14%
P/EPS -6.12 -7.74 -43.50 4.56 -2.86 -46.88 -656.25 -54.08%
EY -16.33 -12.91 -2.30 21.95 -34.96 -2.13 -0.15 118.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.57 0.44 0.49 0.39 0.59 5.63%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 24/11/14 29/11/13 28/11/12 29/11/11 30/11/10 -
Price 0.255 0.30 0.28 0.275 0.21 0.22 0.28 -
P/RPS 1.05 1.10 0.63 0.56 0.72 0.57 0.70 6.98%
P/EPS -5.78 -7.49 -47.76 6.11 -2.73 -51.56 -525.00 -52.80%
EY -17.29 -13.34 -2.09 16.37 -36.63 -1.94 -0.19 111.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.62 0.59 0.47 0.43 0.47 8.56%

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