[ONEGLOVE] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.75%
YoY- -467.8%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 45,419 59,792 29,478 47,020 60,878 48,135 60,212 -4.58%
PBT -1,897 755 -4,363 -10,534 3,564 -2,945 -4,683 -13.97%
Tax 294 -450 -825 330 -813 269 -523 -
NP -1,603 305 -5,188 -10,204 2,751 -2,676 -5,206 -17.81%
-
NP to SH -1,599 308 -5,068 -10,199 2,773 -2,633 -5,149 -17.70%
-
Tax Rate - 59.60% - - 22.81% - - -
Total Cost 47,022 59,487 34,666 57,224 58,127 50,811 65,418 -5.35%
-
Net Worth 57,960 59,219 59,308 64,682 68,833 71,889 74,473 -4.09%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 57,960 59,219 59,308 64,682 68,833 71,889 74,473 -4.09%
NOSH 126,000 126,000 126,000 126,829 116,666 126,122 126,226 -0.02%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -3.53% 0.51% -17.60% -21.70% 4.52% -5.56% -8.65% -
ROE -2.76% 0.52% -8.55% -15.77% 4.03% -3.66% -6.91% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 36.05 47.45 23.36 37.07 52.18 38.17 47.70 -4.55%
EPS -1.27 0.24 -4.02 -8.04 2.38 -2.09 -4.08 -17.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.51 0.59 0.57 0.59 -4.06%
Adjusted Per Share Value based on latest NOSH - 126,829
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 15.99 21.05 10.38 16.56 21.44 16.95 21.20 -4.58%
EPS -0.56 0.11 -1.78 -3.59 0.98 -0.93 -1.81 -17.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2041 0.2085 0.2088 0.2278 0.2424 0.2531 0.2622 -4.08%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.265 0.195 0.26 0.23 0.30 0.17 0.15 -
P/RPS 0.74 0.41 1.11 0.62 0.57 0.45 0.31 15.59%
P/EPS -20.88 79.77 -6.47 -2.86 12.62 -8.14 -3.68 33.53%
EY -4.79 1.25 -15.45 -34.96 7.92 -12.28 -27.19 -25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.41 0.55 0.45 0.51 0.30 0.25 15.05%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 29/08/13 29/08/12 26/08/11 30/08/10 27/08/09 28/08/08 -
Price 0.26 0.20 0.25 0.215 0.31 0.22 0.19 -
P/RPS 0.72 0.42 1.07 0.58 0.59 0.58 0.40 10.28%
P/EPS -20.49 81.82 -6.22 -2.67 13.04 -10.54 -4.66 27.98%
EY -4.88 1.22 -16.06 -37.40 7.67 -9.49 -21.47 -21.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.43 0.53 0.42 0.53 0.39 0.32 10.09%

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