[ONEGLOVE] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.44%
YoY- 158.51%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,953 25,854 42,283 46,762 27,593 35,930 41,506 -9.39%
PBT -3,755 -4,430 -355 6,285 -7,414 -590 181 -
Tax -213 644 -202 -2,033 142 190 -239 -1.89%
NP -3,968 -3,786 -557 4,252 -7,272 -400 -58 102.10%
-
NP to SH -4,167 -3,783 -554 4,253 -7,269 -397 -55 105.56%
-
Tax Rate - - - 32.35% - - 132.04% -
Total Cost 26,921 29,640 42,840 42,510 34,865 36,330 41,564 -6.97%
-
Net Worth 41,580 52,919 56,699 59,219 56,699 63,271 81,124 -10.53%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 41,580 52,919 56,699 59,219 56,699 63,271 81,124 -10.53%
NOSH 126,000 126,000 126,000 126,000 126,000 124,062 137,500 -1.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -17.29% -14.64% -1.32% 9.09% -26.35% -1.11% -0.14% -
ROE -10.02% -7.15% -0.98% 7.18% -12.82% -0.63% -0.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 18.22 20.52 33.56 37.11 21.90 28.96 30.19 -8.06%
EPS -3.31 -3.00 -0.44 3.38 -5.77 -0.32 -0.04 108.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.42 0.45 0.47 0.45 0.51 0.59 -9.22%
Adjusted Per Share Value based on latest NOSH - 126,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.21 4.74 7.75 8.57 5.06 6.58 7.61 -9.38%
EPS -0.76 -0.69 -0.10 0.78 -1.33 -0.07 -0.01 105.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.097 0.1039 0.1085 0.1039 0.1159 0.1487 -10.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.27 0.31 0.255 0.205 0.22 0.20 0.35 -
P/RPS 1.48 1.51 0.76 0.55 1.00 0.69 1.16 4.14%
P/EPS -8.16 -10.33 -58.00 6.07 -3.81 -62.50 -875.00 -54.08%
EY -12.25 -9.69 -1.72 16.47 -26.22 -1.60 -0.11 119.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.74 0.57 0.44 0.49 0.39 0.59 5.63%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 26/11/15 24/11/14 29/11/13 28/11/12 29/11/11 30/11/10 -
Price 0.255 0.30 0.28 0.275 0.21 0.22 0.28 -
P/RPS 1.40 1.46 0.83 0.74 0.96 0.76 0.93 7.04%
P/EPS -7.71 -9.99 -63.68 8.15 -3.64 -68.75 -700.00 -52.79%
EY -12.97 -10.01 -1.57 12.27 -27.47 -1.45 -0.14 112.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.71 0.62 0.59 0.47 0.43 0.47 8.56%

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