[ONEGLOVE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 56.39%
YoY- 147.31%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,593 35,930 41,506 39,779 39,300 49,019 41,473 -6.56%
PBT -7,414 -590 181 4,097 -8,041 -1,941 135 -
Tax 142 190 -239 -972 1,244 334 -334 -
NP -7,272 -400 -58 3,125 -6,797 -1,607 -199 82.06%
-
NP to SH -7,269 -397 -55 3,192 -6,747 -1,569 -188 83.78%
-
Tax Rate - - 132.04% 23.72% - - 247.41% -
Total Cost 34,865 36,330 41,564 36,654 46,097 50,626 41,672 -2.92%
-
Net Worth 56,699 63,271 81,124 73,176 70,622 79,077 81,466 -5.85%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 56,699 63,271 81,124 73,176 70,622 79,077 81,466 -5.85%
NOSH 126,000 124,062 137,500 126,166 126,112 125,520 125,333 0.08%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -26.35% -1.11% -0.14% 7.86% -17.30% -3.28% -0.48% -
ROE -12.82% -0.63% -0.07% 4.36% -9.55% -1.98% -0.23% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.90 28.96 30.19 31.53 31.16 39.05 33.09 -6.64%
EPS -5.77 -0.32 -0.04 2.53 -5.35 -1.25 -0.15 83.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.51 0.59 0.58 0.56 0.63 0.65 -5.93%
Adjusted Per Share Value based on latest NOSH - 126,483
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 5.21 6.78 7.83 7.50 7.41 9.25 7.82 -6.53%
EPS -1.37 -0.07 -0.01 0.60 -1.27 -0.30 -0.04 80.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.1194 0.153 0.138 0.1332 0.1492 0.1537 -5.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.20 0.35 0.19 0.25 0.50 0.49 -
P/RPS 1.00 0.69 1.16 0.60 0.80 1.28 1.48 -6.31%
P/EPS -3.81 -62.50 -875.00 7.51 -4.67 -40.00 -326.67 -52.34%
EY -26.22 -1.60 -0.11 13.32 -21.40 -2.50 -0.31 109.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.39 0.59 0.33 0.45 0.79 0.75 -6.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 29/11/11 30/11/10 26/11/09 27/11/08 26/11/07 29/11/06 -
Price 0.21 0.22 0.28 0.22 0.17 0.68 0.83 -
P/RPS 0.96 0.76 0.93 0.70 0.55 1.74 2.51 -14.78%
P/EPS -3.64 -68.75 -700.00 8.70 -3.18 -54.40 -553.33 -56.68%
EY -27.47 -1.45 -0.14 11.50 -31.47 -1.84 -0.18 130.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.47 0.38 0.30 1.08 1.28 -15.36%

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