[ONEGLOVE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 8.15%
YoY- 158.07%
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 36,192 44,206 50,031 56,192 49,485 65,267 57,398 -7.39%
PBT -9,467 -175 -9,805 5,912 -9,412 -2,389 -1,239 40.29%
Tax 1,270 -461 -161 -1,356 1,432 -631 -540 -
NP -8,197 -636 -9,966 4,556 -7,980 -3,020 -1,779 28.96%
-
NP to SH -8,193 -516 -9,961 4,603 -7,926 -2,987 -1,772 29.04%
-
Tax Rate - - - 22.94% - - - -
Total Cost 44,389 44,842 59,997 51,636 57,465 68,287 59,177 -4.67%
-
Net Worth 55,439 63,552 64,223 74,251 69,254 77,966 80,431 -6.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 55,439 63,552 64,223 74,251 69,254 77,966 80,431 -6.00%
NOSH 126,000 127,105 125,929 125,849 125,917 125,751 125,673 0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -22.65% -1.44% -19.92% 8.11% -16.13% -4.63% -3.10% -
ROE -14.78% -0.81% -15.51% 6.20% -11.44% -3.83% -2.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.72 34.78 39.73 44.65 39.30 51.90 45.67 -7.43%
EPS -6.50 -0.41 -7.91 3.65 -6.29 -2.37 -1.41 28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.50 0.51 0.59 0.55 0.62 0.64 -6.04%
Adjusted Per Share Value based on latest NOSH - 126,285
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.74 15.57 17.62 19.79 17.42 22.98 20.21 -7.39%
EPS -2.88 -0.18 -3.51 1.62 -2.79 -1.05 -0.62 29.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1952 0.2238 0.2261 0.2614 0.2439 0.2745 0.2832 -6.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.21 0.23 0.28 0.22 0.12 0.35 0.50 -
P/RPS 0.73 0.66 0.70 0.49 0.31 0.67 1.09 -6.45%
P/EPS -3.23 -56.66 -3.54 6.01 -1.91 -14.73 -35.46 -32.89%
EY -30.96 -1.77 -28.25 16.63 -52.45 -6.79 -2.82 49.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.55 0.37 0.22 0.56 0.78 -7.76%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 24/02/10 26/02/09 22/02/08 26/02/07 -
Price 0.175 0.19 0.28 0.41 0.09 0.31 0.54 -
P/RPS 0.61 0.55 0.70 0.92 0.23 0.60 1.18 -10.40%
P/EPS -2.69 -46.80 -3.54 11.21 -1.43 -13.05 -38.30 -35.74%
EY -37.16 -2.14 -28.25 8.92 -69.94 -7.66 -2.61 55.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.55 0.69 0.16 0.50 0.84 -11.62%

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