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

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.88%
YoY- 132.93%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 14,550 8,159 10,724 13,683 11,854 16,518 14,728 -0.20%
PBT -2,887 -251 -209 1,359 -4,312 -506 -97 75.94%
Tax 195 -121 -59 -249 804 2 -109 -
NP -2,692 -372 -268 1,110 -3,508 -504 -206 53.41%
-
NP to SH -2,690 -370 -266 1,151 -3,495 -494 -194 54.93%
-
Tax Rate - - - 18.32% - - - -
Total Cost 17,242 8,531 10,992 12,573 15,362 17,022 14,934 2.42%
-
Net Worth 56,699 65,068 74,733 73,360 70,657 79,800 84,066 -6.34%
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 65,068 74,733 73,360 70,657 79,800 84,066 -6.34%
NOSH 126,000 127,586 126,666 126,483 126,173 126,666 129,333 -0.43%
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 -18.50% -4.56% -2.50% 8.11% -29.59% -3.05% -1.40% -
ROE -4.74% -0.57% -0.36% 1.57% -4.95% -0.62% -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 11.55 6.39 8.47 10.82 9.40 13.04 11.39 0.23%
EPS -2.13 -0.29 -0.21 0.91 -2.77 -0.39 -0.15 55.55%
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 5.12 2.87 3.78 4.82 4.17 5.82 5.19 -0.22%
EPS -0.95 -0.13 -0.09 0.41 -1.23 -0.17 -0.07 54.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2291 0.2631 0.2583 0.2488 0.281 0.296 -6.35%
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 1.91 3.13 4.13 1.76 2.66 3.83 4.30 -12.63%
P/EPS -10.30 -68.97 -166.67 20.88 -9.03 -128.21 -326.67 -43.76%
EY -9.70 -1.45 -0.60 4.79 -11.08 -0.78 -0.31 77.42%
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 1.82 3.44 3.31 2.03 1.81 5.21 7.29 -20.63%
P/EPS -9.84 -75.86 -133.33 24.18 -6.14 -174.36 -553.33 -48.87%
EY -10.17 -1.32 -0.75 4.14 -16.29 -0.57 -0.18 95.76%
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