[ONEGLOVE] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 168.28%
YoY- 164.66%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,398 15,556 15,123 11,285 15,311 15,909 12,848 -13.44%
PBT -1,767 512 151 1,052 -1,540 -828 -56 77.66%
Tax 1 -20 24 -255 285 100 -53 -
NP -1,766 492 175 797 -1,255 -728 -109 59.00%
-
NP to SH -1,765 493 176 805 -1,245 -713 -109 58.98%
-
Tax Rate - 3.91% -15.89% 24.24% - - - -
Total Cost 7,164 15,064 14,948 10,488 16,566 16,637 12,957 -9.39%
-
Net Worth 61,740 64,469 74,171 70,437 76,712 78,805 78,722 -3.96%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 61,740 64,469 74,171 70,437 76,712 78,805 78,722 -3.96%
NOSH 126,000 126,410 125,714 125,781 125,757 125,087 121,111 0.66%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -32.72% 3.16% 1.16% 7.06% -8.20% -4.58% -0.85% -
ROE -2.86% 0.76% 0.24% 1.14% -1.62% -0.90% -0.14% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 4.28 12.31 12.03 8.97 12.18 12.72 10.61 -14.02%
EPS -1.40 0.39 0.14 0.64 -0.99 -0.57 -0.09 57.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.59 0.56 0.61 0.63 0.65 -4.59%
Adjusted Per Share Value based on latest NOSH - 125,781
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 1.90 5.48 5.33 3.97 5.39 5.60 4.52 -13.43%
EPS -0.62 0.17 0.06 0.28 -0.44 -0.25 -0.04 57.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2174 0.227 0.2612 0.248 0.2701 0.2775 0.2772 -3.96%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.19 0.26 0.41 0.12 0.28 0.43 0.51 -
P/RPS 4.43 2.11 3.41 1.34 2.30 3.38 4.81 -1.36%
P/EPS -13.56 66.67 292.86 18.75 -28.28 -75.44 -566.67 -46.28%
EY -7.37 1.50 0.34 5.33 -3.54 -1.33 -0.18 85.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.51 0.69 0.21 0.46 0.68 0.78 -10.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 31/05/11 27/05/10 29/05/09 22/05/08 30/05/07 29/05/06 -
Price 0.25 0.25 0.28 0.19 0.18 0.46 0.41 -
P/RPS 5.84 2.03 2.33 2.12 1.48 3.62 3.86 7.13%
P/EPS -17.85 64.10 200.00 29.69 -18.18 -80.70 -455.56 -41.69%
EY -5.60 1.56 0.50 3.37 -5.50 -1.24 -0.22 71.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.47 0.34 0.30 0.73 0.63 -3.45%

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