[ONEGLOVE] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -27.71%
YoY- 158.51%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 50,722 60,540 53,792 62,349 71,382 75,504 36,192 25.31%
PBT 1,208 1,632 3,194 8,380 11,390 10,784 -9,467 -
Tax -804 -1,176 -1,077 -2,710 -3,546 -3,684 1,270 -
NP 404 456 2,117 5,669 7,844 7,100 -8,197 -
-
NP to SH 408 460 2,120 5,670 7,844 7,100 -8,193 -
-
Tax Rate 66.56% 72.06% 33.72% 32.34% 31.13% 34.16% - -
Total Cost 50,318 60,084 51,675 56,680 63,538 68,404 44,389 8.74%
-
Net Worth 58,650 57,960 57,960 59,219 59,219 56,699 55,439 3.83%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 58,650 57,960 57,960 59,219 59,219 56,699 55,439 3.83%
NOSH 127,500 126,000 126,000 126,000 126,000 126,000 126,000 0.79%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.80% 0.75% 3.94% 9.09% 10.99% 9.40% -22.65% -
ROE 0.70% 0.79% 3.66% 9.58% 13.25% 12.52% -14.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 39.78 48.05 42.69 49.48 56.65 59.92 28.72 24.33%
EPS 0.32 0.36 1.68 4.51 6.22 5.64 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.46 0.46 0.47 0.47 0.45 0.44 3.01%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.57 11.42 10.15 11.76 13.47 14.24 6.83 25.29%
EPS 0.08 0.09 0.40 1.07 1.48 1.34 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1106 0.1093 0.1093 0.1117 0.1117 0.107 0.1046 3.79%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.265 0.27 0.275 0.205 0.195 0.17 0.21 -
P/RPS 0.67 0.56 0.64 0.41 0.34 0.28 0.73 -5.57%
P/EPS 82.81 73.96 16.34 4.56 3.13 3.02 -3.23 -
EY 1.21 1.35 6.12 21.95 31.93 33.15 -30.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.60 0.44 0.41 0.38 0.48 13.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.26 0.26 0.27 0.275 0.20 0.18 0.175 -
P/RPS 0.65 0.54 0.63 0.56 0.35 0.30 0.61 4.33%
P/EPS 81.25 71.22 16.05 6.11 3.21 3.19 -2.69 -
EY 1.23 1.40 6.23 16.37 31.13 31.31 -37.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.59 0.59 0.43 0.40 0.40 26.71%

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