[ONEGLOVE] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.02%
YoY- -859.81%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 49,313 56,313 35,869 44,455 57,919 49,964 55,548 -1.96%
PBT -3,446 4,232 -6,999 -10,576 1,996 2,726 -8,489 -13.94%
Tax 754 -905 -509 268 -623 -784 279 18.01%
NP -2,692 3,327 -7,508 -10,308 1,373 1,942 -8,210 -16.95%
-
NP to SH -2,688 3,329 -7,388 -10,303 1,356 2,013 -8,150 -16.87%
-
Tax Rate - 21.38% - - 31.21% 28.76% - -
Total Cost 52,005 52,986 43,377 54,763 56,546 48,022 63,758 -3.33%
-
Net Worth 56,699 59,219 56,830 65,068 74,733 73,360 70,657 -3.59%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 56,699 59,219 56,830 65,068 74,733 73,360 70,657 -3.59%
NOSH 126,000 126,000 126,000 127,586 126,666 126,483 126,173 -0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -5.46% 5.91% -20.93% -23.19% 2.37% 3.89% -14.78% -
ROE -4.74% 5.62% -13.00% -15.83% 1.81% 2.74% -11.53% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 39.14 44.69 28.40 34.84 45.73 39.50 44.03 -1.94%
EPS -2.13 2.64 -5.85 -8.08 1.07 1.59 -6.46 -16.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.45 0.51 0.59 0.58 0.56 -3.57%
Adjusted Per Share Value based on latest NOSH - 127,586
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 17.36 19.83 12.63 15.65 20.39 17.59 19.56 -1.96%
EPS -0.95 1.17 -2.60 -3.63 0.48 0.71 -2.87 -16.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1996 0.2085 0.2001 0.2291 0.2631 0.2583 0.2488 -3.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.255 0.205 0.22 0.20 0.35 0.19 0.25 -
P/RPS 0.65 0.46 0.77 0.57 0.77 0.48 0.57 2.21%
P/EPS -11.95 7.76 -3.76 -2.48 32.69 11.94 -3.87 20.66%
EY -8.37 12.89 -26.59 -40.38 3.06 8.38 -25.84 -17.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.49 0.39 0.59 0.33 0.45 4.01%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 24/11/14 29/11/13 28/11/12 29/11/11 30/11/10 26/11/09 27/11/08 -
Price 0.28 0.275 0.21 0.22 0.28 0.22 0.17 -
P/RPS 0.72 0.62 0.74 0.63 0.61 0.56 0.39 10.75%
P/EPS -13.13 10.41 -3.59 -2.72 26.16 13.82 -2.63 30.71%
EY -7.62 9.61 -27.86 -36.71 3.82 7.23 -38.00 -23.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.47 0.43 0.47 0.38 0.30 12.85%

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