[ONEGLOVE] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -105.48%
YoY- -112.8%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 25,361 35,691 13,043 27,771 30,782 26,096 27,446 -1.30%
PBT 604 5,695 -4,527 -339 390 2,738 -3,729 -
Tax -402 -1,773 -53 311 -180 -723 440 -
NP 202 3,922 -4,580 -28 210 2,015 -3,289 -
-
NP to SH 204 3,922 -4,579 -27 211 2,041 -3,252 -
-
Tax Rate 66.56% 31.13% - - 46.15% 26.41% - -
Total Cost 25,159 31,769 17,623 27,799 30,572 24,081 30,735 -3.27%
-
Net Worth 58,650 59,219 59,219 68,850 73,229 71,812 74,367 -3.87%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 58,650 59,219 59,219 68,850 73,229 71,812 74,367 -3.87%
NOSH 127,500 126,000 126,000 135,000 124,117 125,987 126,046 0.19%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 0.80% 10.99% -35.11% -0.10% 0.68% 7.72% -11.98% -
ROE 0.35% 6.62% -7.73% -0.04% 0.29% 2.84% -4.37% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 19.89 28.33 10.35 20.57 24.80 20.71 21.77 -1.49%
EPS 0.16 3.11 -3.63 -0.02 0.17 1.62 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.51 0.59 0.57 0.59 -4.06%
Adjusted Per Share Value based on latest NOSH - 126,829
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 8.93 12.57 4.59 9.78 10.84 9.19 9.66 -1.30%
EPS 0.07 1.38 -1.61 -0.01 0.07 0.72 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2085 0.2085 0.2424 0.2579 0.2529 0.2619 -3.88%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.265 0.195 0.26 0.23 0.30 0.17 0.15 -
P/RPS 1.33 0.69 2.51 1.12 1.21 0.82 0.69 11.55%
P/EPS 165.63 6.26 -7.15 -1,150.00 176.47 10.49 -5.81 -
EY 0.60 15.96 -13.98 -0.09 0.57 9.53 -17.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.55 0.45 0.51 0.30 0.25 15.05%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 29/08/12 26/08/11 30/08/10 27/08/09 28/08/08 -
Price 0.26 0.20 0.25 0.215 0.31 0.22 0.19 -
P/RPS 1.31 0.71 2.42 1.05 1.25 1.06 0.87 7.05%
P/EPS 162.50 6.43 -6.88 -1,075.00 182.35 13.58 -7.36 -
EY 0.62 15.56 -14.54 -0.09 0.55 7.36 -13.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.53 0.42 0.53 0.39 0.32 10.09%

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