[ONEGLOVE] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5.84%
YoY- 107.13%
Quarter Report
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 65,049 54,087 48,420 60,588 11,953 52.69%
PBT -3,343 824 3,637 13,612 2,715 -
Tax -2 -537 -562 -9,633 -794 -77.57%
NP -3,345 287 3,075 3,979 1,921 -
-
NP to SH -3,311 308 3,110 3,979 1,921 -
-
Tax Rate - 65.17% 15.45% 70.77% 29.24% -
Total Cost 68,394 53,800 45,345 56,609 10,032 61.53%
-
Net Worth 79,800 84,066 78,749 78,036 50,824 11.93%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 2,522 3,128 - -
Div Payout % - - 81.10% 78.62% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 79,800 84,066 78,749 78,036 50,824 11.93%
NOSH 126,666 129,333 124,999 125,864 86,143 10.11%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -5.14% 0.53% 6.35% 6.57% 16.07% -
ROE -4.15% 0.37% 3.95% 5.10% 3.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 51.35 41.82 38.74 48.14 13.88 38.65%
EPS -2.61 0.24 2.49 3.16 2.23 -
DPS 0.00 0.00 2.02 2.49 0.00 -
NAPS 0.63 0.65 0.63 0.62 0.59 1.65%
Adjusted Per Share Value based on latest NOSH - 125,864
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.83 13.16 11.78 14.74 2.91 52.67%
EPS -0.81 0.07 0.76 0.97 0.47 -
DPS 0.00 0.00 0.61 0.76 0.00 -
NAPS 0.1942 0.2046 0.1916 0.1899 0.1237 11.92%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.50 0.49 0.31 0.52 0.00 -
P/RPS 0.97 1.17 0.80 1.08 0.00 -
P/EPS -19.13 205.76 12.46 16.45 0.00 -
EY -5.23 0.49 8.03 6.08 0.00 -
DY 0.00 0.00 6.51 4.78 0.00 -
P/NAPS 0.79 0.75 0.49 0.84 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/07 29/11/06 28/11/05 30/11/04 - -
Price 0.68 0.83 0.36 0.52 0.00 -
P/RPS 1.32 1.98 0.93 1.08 0.00 -
P/EPS -26.01 348.53 14.47 16.45 0.00 -
EY -3.84 0.29 6.91 6.08 0.00 -
DY 0.00 0.00 5.60 4.78 0.00 -
P/NAPS 1.08 1.28 0.57 0.84 0.00 -

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