[ONEGLOVE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 186.66%
YoY- 200.57%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 39,332 32,496 60,540 75,504 21,592 62,224 60,492 -6.91%
PBT -3,832 -5,216 1,632 10,784 -7,068 2,048 604 -
Tax 144 1,496 -1,176 -3,684 4 -80 96 6.98%
NP -3,688 -3,720 456 7,100 -7,064 1,968 700 -
-
NP to SH -3,684 -3,720 460 7,100 -7,060 1,972 704 -
-
Tax Rate - - 72.06% 34.16% - 3.91% -15.89% -
Total Cost 43,020 36,216 60,084 68,404 28,656 60,256 59,792 -5.33%
-
Net Worth 44,099 55,439 57,960 56,699 61,740 64,469 74,171 -8.29%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 44,099 55,439 57,960 56,699 61,740 64,469 74,171 -8.29%
NOSH 126,000 126,000 126,000 126,000 126,000 126,410 125,714 0.03%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -9.38% -11.45% 0.75% 9.40% -32.72% 3.16% 1.16% -
ROE -8.35% -6.71% 0.79% 12.52% -11.44% 3.06% 0.95% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 31.22 25.79 48.05 59.92 17.14 49.22 48.12 -6.95%
EPS -2.92 -2.96 0.36 5.64 -5.60 1.56 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.44 0.46 0.45 0.49 0.51 0.59 -8.32%
Adjusted Per Share Value based on latest NOSH - 126,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 7.44 6.15 11.45 14.28 4.08 11.77 11.44 -6.91%
EPS -0.70 -0.70 0.09 1.34 -1.34 0.37 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0834 0.1049 0.1096 0.1072 0.1168 0.1219 0.1403 -8.29%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.325 0.365 0.27 0.17 0.19 0.26 0.41 -
P/RPS 1.04 1.42 0.56 0.28 1.11 0.53 0.85 3.41%
P/EPS -11.12 -12.36 73.96 3.02 -3.39 16.67 73.21 -
EY -9.00 -8.09 1.35 33.15 -29.49 6.00 1.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 0.59 0.38 0.39 0.51 0.69 5.09%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 27/05/15 30/05/14 30/05/13 30/05/12 31/05/11 27/05/10 -
Price 0.33 0.40 0.26 0.18 0.25 0.25 0.28 -
P/RPS 1.06 1.55 0.54 0.30 1.46 0.51 0.58 10.56%
P/EPS -11.29 -13.55 71.22 3.19 -4.46 16.03 50.00 -
EY -8.86 -7.38 1.40 31.31 -22.41 6.24 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.91 0.57 0.40 0.51 0.49 0.47 12.23%

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