[ONEGLOVE] YoY TTM Result on 31-Mar-2023

Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- -113.95%
YoY- -341.29%
View:
Show?
TTM Result
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
Revenue 14,352 35,720 52,524 26,912 17,944 31,100 22,158 -14.60%
PBT -75,773 -7,456 -16,877 -14,098 -22,836 -4,819 -18,922 65.59%
Tax 2,426 -285 -473 1,940 -687 -1,500 -730 -
NP -73,347 -7,741 -17,350 -12,158 -23,523 -6,319 -19,652 61.41%
-
NP to SH -73,131 -6,621 -16,572 -10,549 -21,941 -6,967 -18,361 65.27%
-
Tax Rate - - - - - - - -
Total Cost 87,699 43,461 69,874 39,070 41,467 37,419 41,810 30.90%
-
Net Worth 122,120 90,879 88,040 93,720 18,900 35,280 22,680 84.41%
Dividend
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
Net Worth 122,120 90,879 88,040 93,720 18,900 35,280 22,680 84.41%
NOSH 284,000 284,000 284,000 284,000 126,000 126,000 126,000 34.37%
Ratio Analysis
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
NP Margin -511.06% -21.67% -33.03% -45.18% -131.09% -20.32% -88.69% -
ROE -59.88% -7.29% -18.82% -11.26% -116.09% -19.75% -80.96% -
Per Share
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
RPS 5.05 12.58 18.49 9.48 14.24 24.68 17.59 -36.47%
EPS -25.75 -2.33 -5.84 -3.71 -17.41 -5.53 -14.57 23.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.32 0.31 0.33 0.15 0.28 0.18 37.24%
Adjusted Per Share Value based on latest NOSH - 284,000
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
RPS 2.71 6.76 9.93 5.09 3.39 5.88 4.19 -14.65%
EPS -13.83 -1.25 -3.13 -2.00 -4.15 -1.32 -3.47 65.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.231 0.1719 0.1665 0.1773 0.0357 0.0667 0.0429 84.42%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
Date 31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 -
Price 0.285 1.26 0.95 1.58 0.81 0.065 0.105 -
P/RPS 5.64 10.02 5.14 16.67 5.69 0.26 0.60 125.82%
P/EPS -1.11 -54.05 -16.28 -42.54 -4.65 -1.18 -0.72 17.04%
EY -90.35 -1.85 -6.14 -2.35 -21.50 -85.07 -138.78 -14.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 3.94 3.06 4.79 5.40 0.23 0.58 4.80%
Price Multiplier on Announcement Date
31/03/23 31/12/21 31/03/22 30/09/21 30/09/20 31/03/20 30/06/20 CAGR
Date 31/05/23 23/02/22 25/05/22 29/11/21 30/11/20 30/06/20 28/08/20 -
Price 0.26 1.00 0.95 1.44 2.73 0.105 0.695 -
P/RPS 5.14 7.95 5.14 15.20 19.17 0.43 3.95 10.04%
P/EPS -1.01 -42.89 -16.28 -38.77 -15.68 -1.90 -4.77 -43.12%
EY -99.04 -2.33 -6.14 -2.58 -6.38 -52.66 -20.97 75.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 3.13 3.06 4.36 18.20 0.38 3.86 -49.17%

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