[ONEGLOVE] YoY Quarter Result on 31-Dec-2006 [#4]

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -716.49%
YoY- -419.35%
Quarter Report
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 16,413 10,185 16,248 15,925 12,614 15,679 20,521 -3.65%
PBT 1,815 -1,371 -448 -1,374 689 2,433 5,602 -17.11%
Tax -384 188 -965 -206 -203 -327 -6,521 -37.59%
NP 1,431 -1,183 -1,413 -1,580 486 2,106 -919 -
-
NP to SH 1,411 -1,179 -1,403 -1,584 496 2,106 4,026 -16.01%
-
Tax Rate 21.16% - - - 29.46% 13.44% 116.40% -
Total Cost 14,982 11,368 17,661 17,505 12,128 13,573 21,440 -5.79%
-
Net Worth 74,508 69,380 78,607 80,457 82,694 79,447 48,997 7.22%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - 2,522 - -
Div Payout % - - - - - 119.76% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 74,508 69,380 78,607 80,457 82,694 79,447 48,997 7.22%
NOSH 126,285 126,145 126,785 125,714 127,222 126,107 81,663 7.52%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.72% -11.62% -8.70% -9.92% 3.85% 13.43% -4.48% -
ROE 1.89% -1.70% -1.78% -1.97% 0.60% 2.65% 8.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.00 8.07 12.82 12.67 9.91 12.43 25.13 -10.39%
EPS 1.12 -0.94 -1.11 -1.26 0.39 1.67 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.59 0.55 0.62 0.64 0.65 0.63 0.60 -0.27%
Adjusted Per Share Value based on latest NOSH - 125,714
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.42 2.74 4.37 4.29 3.39 4.22 5.52 -3.63%
EPS 0.38 -0.32 -0.38 -0.43 0.13 0.57 1.08 -15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
NAPS 0.2005 0.1867 0.2116 0.2165 0.2226 0.2138 0.1319 7.22%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.22 0.12 0.35 0.50 0.38 0.49 0.89 -
P/RPS 1.69 1.49 2.73 3.95 3.83 3.94 3.54 -11.58%
P/EPS 19.69 -12.84 -31.63 -39.68 97.47 29.34 18.05 1.45%
EY 5.08 -7.79 -3.16 -2.52 1.03 3.41 5.54 -1.43%
DY 0.00 0.00 0.00 0.00 0.00 4.08 0.00 -
P/NAPS 0.37 0.22 0.56 0.78 0.58 0.78 1.48 -20.61%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 22/02/08 26/02/07 28/02/06 17/03/05 15/03/04 -
Price 0.41 0.09 0.31 0.54 0.57 0.44 0.86 -
P/RPS 3.15 1.11 2.42 4.26 5.75 3.54 3.42 -1.36%
P/EPS 36.70 -9.63 -28.01 -42.86 146.20 26.35 17.44 13.18%
EY 2.73 -10.38 -3.57 -2.33 0.68 3.80 5.73 -11.61%
DY 0.00 0.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 0.69 0.16 0.50 0.84 0.88 0.70 1.43 -11.42%

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