[ONEGLOVE] YoY Quarter Result on 30-Jun-2013 [#2]

Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 20.96%
YoY- 176.3%
Quarter Report
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 7,056 10,529 12,183 17,767 7,645 12,215 15,659 -12.43%
PBT -1,864 50 196 2,999 -2,760 -851 239 -
Tax -24 -21 -108 -852 -54 331 -204 -29.97%
NP -1,888 29 88 2,147 -2,814 -520 35 -
-
NP to SH -1,886 30 89 2,147 -2,814 -520 35 -
-
Tax Rate - 42.00% 55.10% 28.41% - - 85.36% -
Total Cost 8,944 10,500 12,095 15,620 10,459 12,735 15,624 -8.87%
-
Net Worth 41,580 55,439 57,960 59,219 59,219 64,682 68,833 -8.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 41,580 55,439 57,960 59,219 59,219 64,682 68,833 -8.05%
NOSH 126,000 126,000 126,000 126,000 126,000 126,829 116,666 1.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -26.76% 0.28% 0.72% 12.08% -36.81% -4.26% 0.22% -
ROE -4.54% 0.05% 0.15% 3.63% -4.75% -0.80% 0.05% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.60 8.36 9.67 14.10 6.07 9.63 13.42 -13.54%
EPS -1.50 0.02 0.07 1.70 -2.23 -0.41 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.44 0.46 0.47 0.47 0.51 0.59 -9.22%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2.48 3.71 4.29 6.26 2.69 4.30 5.51 -12.44%
EPS -0.66 0.01 0.03 0.76 -0.99 -0.18 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1952 0.2041 0.2085 0.2085 0.2278 0.2424 -8.05%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.31 0.39 0.265 0.195 0.26 0.23 0.30 -
P/RPS 5.54 4.67 2.74 1.38 4.29 2.39 2.24 16.27%
P/EPS -20.71 1,638.00 375.17 11.44 -11.64 -56.10 1,000.00 -
EY -4.83 0.06 0.27 8.74 -8.59 -1.78 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.58 0.41 0.55 0.45 0.51 10.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 29/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 0.285 0.335 0.26 0.20 0.25 0.215 0.31 -
P/RPS 5.09 4.01 2.69 1.42 4.12 2.23 2.31 14.05%
P/EPS -19.04 1,407.00 368.09 11.74 -11.19 -52.44 1,033.33 -
EY -5.25 0.07 0.27 8.52 -8.93 -1.91 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.57 0.43 0.53 0.42 0.53 8.39%

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