[ONEGLOVE] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 53.54%
YoY- 161.58%
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 7,645 12,215 15,659 14,811 12,135 16,592 13,897 -9.47%
PBT -2,760 -851 239 1,686 -2,189 -607 288 -
Tax -54 331 -204 -468 155 232 -172 -17.54%
NP -2,814 -520 35 1,218 -2,034 -375 116 -
-
NP to SH -2,814 -520 35 1,236 -2,007 -362 115 -
-
Tax Rate - - 85.36% 27.76% - - 59.72% -
Total Cost 10,459 12,735 15,624 13,593 14,169 16,967 13,781 -4.48%
-
Net Worth 59,219 64,682 68,833 71,889 74,473 78,641 83,055 -5.47%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 59,219 64,682 68,833 71,889 74,473 78,641 83,055 -5.47%
NOSH 126,000 126,829 116,666 126,122 126,226 124,827 127,777 -0.23%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -36.81% -4.26% 0.22% 8.22% -16.76% -2.26% 0.83% -
ROE -4.75% -0.80% 0.05% 1.72% -2.69% -0.46% 0.14% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 6.07 9.63 13.42 11.74 9.61 13.29 10.88 -9.26%
EPS -2.23 -0.41 0.03 0.98 -1.59 -0.29 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.51 0.59 0.57 0.59 0.63 0.65 -5.25%
Adjusted Per Share Value based on latest NOSH - 126,122
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2.69 4.30 5.51 5.22 4.27 5.84 4.89 -9.47%
EPS -0.99 -0.18 0.01 0.44 -0.71 -0.13 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2085 0.2278 0.2424 0.2531 0.2622 0.2769 0.2924 -5.47%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.26 0.23 0.30 0.17 0.15 0.47 0.44 -
P/RPS 4.29 2.39 2.24 1.45 1.56 3.54 4.05 0.96%
P/EPS -11.64 -56.10 1,000.00 17.35 -9.43 -162.07 488.89 -
EY -8.59 -1.78 0.10 5.76 -10.60 -0.62 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.51 0.30 0.25 0.75 0.68 -3.47%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 26/08/11 30/08/10 27/08/09 28/08/08 28/08/07 28/08/06 -
Price 0.25 0.215 0.31 0.22 0.19 0.43 0.38 -
P/RPS 4.12 2.23 2.31 1.87 1.98 3.24 3.49 2.80%
P/EPS -11.19 -52.44 1,033.33 22.45 -11.95 -148.28 422.22 -
EY -8.93 -1.91 0.10 4.45 -8.37 -0.67 0.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.42 0.53 0.39 0.32 0.68 0.58 -1.48%

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