[ONEGLOVE] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 463.94%
YoY- 139.42%
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Revenue 41,134 32,905 3,687 28,818 26,852 35,177 33,778 2.75%
PBT -45,814 -21,300 -4,360 5,280 -6,410 -10,661 -5,644 33.46%
Tax 232 -1,122 1,079 -1,430 -86 -138 24 36.71%
NP -45,582 -22,422 -3,281 3,850 -6,496 -10,800 -5,620 33.44%
-
NP to SH -45,320 -22,412 -2,495 2,346 -5,952 -10,464 -5,614 33.35%
-
Tax Rate - - - 27.08% - - - -
Total Cost 86,716 55,327 6,968 24,968 33,348 45,977 39,398 11.48%
-
Net Worth 132,060 159,040 105,080 39,060 44,099 61,740 41,580 17.26%
Dividend
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Net Worth 132,060 159,040 105,080 39,060 44,099 61,740 41,580 17.26%
NOSH 426,000 284,000 284,000 126,000 126,000 126,000 126,000 18.28%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
NP Margin -110.81% -68.14% -88.99% 13.36% -24.19% -30.70% -16.64% -
ROE -34.32% -14.09% -2.37% 6.01% -13.50% -16.95% -13.50% -
Per Share
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
RPS 9.66 11.59 1.30 22.87 21.31 27.92 26.81 -13.12%
EPS -10.64 -7.89 -0.88 1.86 -4.72 -8.30 -4.46 12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.56 0.37 0.31 0.35 0.49 0.33 -0.85%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
RPS 10.01 8.01 0.90 7.01 6.53 8.56 8.22 2.75%
EPS -11.03 -5.45 -0.61 0.57 -1.45 -2.55 -1.37 33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3214 0.387 0.2557 0.0951 0.1073 0.1503 0.1012 17.26%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Date 29/09/23 30/09/22 31/03/21 31/12/19 31/12/18 29/12/17 30/06/16 -
Price 0.225 0.595 2.04 0.16 0.145 0.205 0.31 -
P/RPS 2.33 5.14 157.14 0.70 0.68 0.73 1.16 10.09%
P/EPS -2.11 -7.54 -232.21 8.59 -3.07 -2.47 -6.96 -15.16%
EY -47.28 -13.26 -0.43 11.64 -32.58 -40.51 -14.37 17.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.06 5.51 0.52 0.41 0.42 0.94 -3.42%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 CAGR
Date 30/11/23 21/11/22 02/06/21 28/02/20 25/02/19 28/02/18 30/08/16 -
Price 0.225 0.45 2.37 0.11 0.12 0.225 0.285 -
P/RPS 2.33 3.88 182.55 0.48 0.56 0.81 1.06 11.46%
P/EPS -2.11 -5.70 -269.77 5.91 -2.54 -2.71 -6.40 -14.18%
EY -47.28 -17.54 -0.37 16.93 -39.37 -36.91 -15.63 16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.80 6.41 0.35 0.34 0.46 0.86 -2.23%

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