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

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -84.58%
YoY- 112.3%
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 6,064 7,201 14,965 11,071 14,550 8,159 10,724 -9.05%
PBT -933 -3,176 -959 590 -2,887 -251 -209 28.28%
Tax -225 291 200 -260 195 -121 -59 24.96%
NP -1,158 -2,885 -759 330 -2,692 -372 -268 27.59%
-
NP to SH -1,360 -2,885 -758 331 -2,690 -370 -266 31.22%
-
Tax Rate - - - 44.07% - - - -
Total Cost 7,222 10,086 15,724 10,741 17,242 8,531 10,992 -6.75%
-
Net Worth 41,580 52,919 56,699 59,219 56,699 65,068 74,733 -9.30%
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 65,068 74,733 -9.30%
NOSH 126,000 126,000 126,000 126,000 126,000 127,586 126,666 -0.08%
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 -19.10% -40.06% -5.07% 2.98% -18.50% -4.56% -2.50% -
ROE -3.27% -5.45% -1.34% 0.56% -4.74% -0.57% -0.36% -
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 4.81 5.72 11.88 8.79 11.55 6.39 8.47 -8.99%
EPS -1.08 -2.29 -0.60 0.26 -2.13 -0.29 -0.21 31.34%
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 2.14 2.54 5.27 3.90 5.12 2.87 3.78 -9.03%
EPS -0.48 -1.02 -0.27 0.12 -0.95 -0.13 -0.09 32.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1464 0.1863 0.1996 0.2085 0.1996 0.2291 0.2631 -9.29%
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 5.61 5.42 2.15 2.33 1.91 3.13 4.13 5.23%
P/EPS -25.01 -13.54 -42.39 78.04 -10.30 -68.97 -166.67 -27.08%
EY -4.00 -7.39 -2.36 1.28 -9.70 -1.45 -0.60 37.14%
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 5.30 5.25 2.36 3.13 1.82 3.44 3.31 8.15%
P/EPS -23.63 -13.10 -46.54 104.68 -9.84 -75.86 -133.33 -25.03%
EY -4.23 -7.63 -2.15 0.96 -10.17 -1.32 -0.75 33.38%
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