[ONEGLOVE] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1370.37%
YoY- -621.82%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 42,283 46,762 27,593 35,930 41,506 39,779 39,300 1.22%
PBT -355 6,285 -7,414 -590 181 4,097 -8,041 -40.53%
Tax -202 -2,033 142 190 -239 -972 1,244 -
NP -557 4,252 -7,272 -400 -58 3,125 -6,797 -34.08%
-
NP to SH -554 4,253 -7,269 -397 -55 3,192 -6,747 -34.05%
-
Tax Rate - 32.35% - - 132.04% 23.72% - -
Total Cost 42,840 42,510 34,865 36,330 41,564 36,654 46,097 -1.21%
-
Net Worth 56,699 59,219 56,699 63,271 81,124 73,176 70,622 -3.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 56,699 59,219 56,699 63,271 81,124 73,176 70,622 -3.59%
NOSH 126,000 126,000 126,000 124,062 137,500 126,166 126,112 -0.01%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -1.32% 9.09% -26.35% -1.11% -0.14% 7.86% -17.30% -
ROE -0.98% 7.18% -12.82% -0.63% -0.07% 4.36% -9.55% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 33.56 37.11 21.90 28.96 30.19 31.53 31.16 1.24%
EPS -0.44 3.38 -5.77 -0.32 -0.04 2.53 -5.35 -34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.45 0.51 0.59 0.58 0.56 -3.57%
Adjusted Per Share Value based on latest NOSH - 127,586
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.89 16.47 9.72 12.65 14.61 14.01 13.84 1.22%
EPS -0.20 1.50 -2.56 -0.14 -0.02 1.12 -2.38 -33.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2085 0.1996 0.2228 0.2857 0.2577 0.2487 -3.59%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.255 0.205 0.22 0.20 0.35 0.19 0.25 -
P/RPS 0.76 0.55 1.00 0.69 1.16 0.60 0.80 -0.85%
P/EPS -58.00 6.07 -3.81 -62.50 -875.00 7.51 -4.67 52.14%
EY -1.72 16.47 -26.22 -1.60 -0.11 13.32 -21.40 -34.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.49 0.39 0.59 0.33 0.45 4.01%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 29/11/13 28/11/12 29/11/11 30/11/10 26/11/09 27/11/08 -
Price 0.28 0.275 0.21 0.22 0.28 0.22 0.17 -
P/RPS 0.83 0.74 0.96 0.76 0.93 0.70 0.55 7.09%
P/EPS -63.68 8.15 -3.64 -68.75 -700.00 8.70 -3.18 64.75%
EY -1.57 12.27 -27.47 -1.45 -0.14 11.50 -31.47 -39.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.47 0.43 0.47 0.38 0.30 12.85%

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