[ONEGLOVE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 106.62%
YoY- 106.08%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 30,506 41,512 45,419 59,792 29,478 47,020 60,878 -10.86%
PBT -13,959 -3,113 -1,897 755 -4,363 -10,534 3,564 -
Tax 480 1,197 294 -450 -825 330 -813 -
NP -13,479 -1,916 -1,603 305 -5,188 -10,204 2,751 -
-
NP to SH -13,474 -1,912 -1,599 308 -5,068 -10,199 2,773 -
-
Tax Rate - - - 59.60% - - 22.81% -
Total Cost 43,985 43,428 47,022 59,487 34,666 57,224 58,127 -4.53%
-
Net Worth 41,580 55,439 57,960 59,219 59,308 64,682 68,833 -8.05%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 41,580 55,439 57,960 59,219 59,308 64,682 68,833 -8.05%
NOSH 126,000 126,000 126,000 126,000 126,000 126,829 116,666 1.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -44.18% -4.62% -3.53% 0.51% -17.60% -21.70% 4.52% -
ROE -32.41% -3.45% -2.76% 0.52% -8.55% -15.77% 4.03% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.21 32.95 36.05 47.45 23.36 37.07 52.18 -12.00%
EPS -10.69 -1.52 -1.27 0.24 -4.02 -8.04 2.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.44 0.46 0.47 0.47 0.51 0.59 -9.22%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.59 7.61 8.32 10.96 5.40 8.62 11.16 -10.87%
EPS -2.47 -0.35 -0.29 0.06 -0.93 -1.87 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0762 0.1016 0.1062 0.1085 0.1087 0.1185 0.1261 -8.04%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.31 0.39 0.265 0.195 0.26 0.23 0.30 -
P/RPS 1.28 1.18 0.74 0.41 1.11 0.62 0.57 14.42%
P/EPS -2.90 -25.70 -20.88 79.77 -6.47 -2.86 12.62 -
EY -34.50 -3.89 -4.79 1.25 -15.45 -34.96 7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.89 0.58 0.41 0.55 0.45 0.51 10.71%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 26/08/15 29/08/14 29/08/13 29/08/12 26/08/11 30/08/10 -
Price 0.285 0.335 0.26 0.20 0.25 0.215 0.31 -
P/RPS 1.18 1.02 0.72 0.42 1.07 0.58 0.59 12.23%
P/EPS -2.67 -22.08 -20.49 81.82 -6.22 -2.67 13.04 -
EY -37.52 -4.53 -4.88 1.22 -16.06 -37.40 7.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.76 0.57 0.43 0.53 0.42 0.53 8.39%

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