[ONEGLOVE] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -18.82%
YoY- -453.4%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 60,878 48,135 60,212 63,259 50,717 50,314 59,289 0.44%
PBT 3,564 -2,945 -4,683 -2,934 1,293 5,779 13,813 -20.20%
Tax -813 269 -523 -113 -465 -1,365 -9,587 -33.70%
NP 2,751 -2,676 -5,206 -3,047 828 4,414 4,226 -6.90%
-
NP to SH 2,773 -2,633 -5,149 -3,011 852 4,434 4,226 -6.77%
-
Tax Rate 22.81% - - - 35.96% 23.62% 69.41% -
Total Cost 58,127 50,811 65,418 66,306 49,889 45,900 55,063 0.90%
-
Net Worth 68,833 71,889 74,473 78,641 83,055 89,599 79,286 -2.32%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - 2,522 3,128 -
Div Payout % - - - - - 56.88% 74.02% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 68,833 71,889 74,473 78,641 83,055 89,599 79,286 -2.32%
NOSH 116,666 126,122 126,226 124,827 127,777 140,000 125,851 -1.25%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.52% -5.56% -8.65% -4.82% 1.63% 8.77% 7.13% -
ROE 4.03% -3.66% -6.91% -3.83% 1.03% 4.95% 5.33% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 52.18 38.17 47.70 50.68 39.69 35.94 47.11 1.71%
EPS 2.38 -2.09 -4.08 -2.41 0.67 3.17 3.36 -5.58%
DPS 0.00 0.00 0.00 0.00 0.00 1.80 2.49 -
NAPS 0.59 0.57 0.59 0.63 0.65 0.64 0.63 -1.08%
Adjusted Per Share Value based on latest NOSH - 124,827
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 14.29 11.30 14.13 14.85 11.91 11.81 13.92 0.43%
EPS 0.65 -0.62 -1.21 -0.71 0.20 1.04 0.99 -6.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.59 0.73 -
NAPS 0.1616 0.1688 0.1748 0.1846 0.195 0.2103 0.1861 -2.32%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.30 0.17 0.15 0.47 0.44 0.35 0.63 -
P/RPS 0.57 0.45 0.31 0.93 1.11 0.97 1.34 -13.27%
P/EPS 12.62 -8.14 -3.68 -19.48 65.99 11.05 18.76 -6.39%
EY 7.92 -12.28 -27.19 -5.13 1.52 9.05 5.33 6.82%
DY 0.00 0.00 0.00 0.00 0.00 5.15 3.95 -
P/NAPS 0.51 0.30 0.25 0.75 0.68 0.55 1.00 -10.61%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 28/08/08 28/08/07 28/08/06 29/08/05 26/08/04 -
Price 0.31 0.22 0.19 0.43 0.38 0.31 0.54 -
P/RPS 0.59 0.58 0.40 0.85 0.96 0.86 1.15 -10.52%
P/EPS 13.04 -10.54 -4.66 -17.83 56.99 9.79 16.08 -3.43%
EY 7.67 -9.49 -21.47 -5.61 1.75 10.22 6.22 3.55%
DY 0.00 0.00 0.00 0.00 0.00 5.81 4.60 -
P/NAPS 0.53 0.39 0.32 0.68 0.58 0.48 0.86 -7.74%

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