[ONEGLOVE] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -17.9%
YoY- -38.28%
Quarter Report
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 50,464 60,030 45,459 64,669 60,564 47,130 52,141 -0.54%
PBT -9,444 5,011 -6,820 -3,101 -2,039 1,053 8,401 -
Tax -205 -1,077 892 -446 -517 -333 -2,296 -33.13%
NP -9,649 3,934 -5,928 -3,547 -2,556 720 6,105 -
-
NP to SH -9,644 3,974 -5,876 -3,504 -2,534 765 6,105 -
-
Tax Rate - 21.49% - - - 31.62% 27.33% -
Total Cost 60,113 56,096 51,387 68,216 63,120 46,410 46,036 4.54%
-
Net Worth 64,469 74,171 70,437 76,712 78,805 78,722 80,639 -3.65%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - 4,221 -
Div Payout % - - - - - - 69.14% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 64,469 74,171 70,437 76,712 78,805 78,722 80,639 -3.65%
NOSH 126,410 125,714 125,781 125,757 125,087 121,111 126,000 0.05%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -19.12% 6.55% -13.04% -5.48% -4.22% 1.53% 11.71% -
ROE -14.96% 5.36% -8.34% -4.57% -3.22% 0.97% 7.57% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 39.92 47.75 36.14 51.42 48.42 38.91 41.38 -0.59%
EPS -7.63 3.16 -4.67 -2.79 -2.03 0.63 4.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.35 -
NAPS 0.51 0.59 0.56 0.61 0.63 0.65 0.64 -3.71%
Adjusted Per Share Value based on latest NOSH - 125,757
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 11.85 14.09 10.67 15.18 14.22 11.06 12.24 -0.53%
EPS -2.26 0.93 -1.38 -0.82 -0.59 0.18 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 0.1513 0.1741 0.1653 0.1801 0.185 0.1848 0.1893 -3.66%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.26 0.41 0.12 0.28 0.43 0.51 0.41 -
P/RPS 0.65 0.86 0.33 0.54 0.89 1.31 0.99 -6.76%
P/EPS -3.41 12.97 -2.57 -10.05 -21.23 80.74 8.46 -
EY -29.34 7.71 -38.93 -9.95 -4.71 1.24 11.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.17 -
P/NAPS 0.51 0.69 0.21 0.46 0.68 0.78 0.64 -3.71%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/05/11 27/05/10 29/05/09 22/05/08 30/05/07 29/05/06 27/05/05 -
Price 0.25 0.28 0.19 0.18 0.46 0.41 0.32 -
P/RPS 0.63 0.59 0.53 0.35 0.95 1.05 0.77 -3.28%
P/EPS -3.28 8.86 -4.07 -6.46 -22.71 64.91 6.60 -
EY -30.52 11.29 -24.59 -15.48 -4.40 1.54 15.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.47 -
P/NAPS 0.49 0.47 0.34 0.30 0.73 0.63 0.50 -0.33%

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