[ONEGLOVE] QoQ Cumulative 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- 8.44%
YoY- 158.51%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 25,361 15,135 53,792 46,762 35,691 18,876 36,192 -21.15%
PBT 604 408 3,194 6,285 5,695 2,696 -9,467 -
Tax -402 -294 -1,077 -2,033 -1,773 -921 1,270 -
NP 202 114 2,117 4,252 3,922 1,775 -8,197 -
-
NP to SH 204 115 2,120 4,253 3,922 1,775 -8,193 -
-
Tax Rate 66.56% 72.06% 33.72% 32.35% 31.13% 34.16% - -
Total Cost 25,159 15,021 51,675 42,510 31,769 17,101 44,389 -31.58%
-
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 0.35% 0.20% 3.66% 7.18% 6.62% 3.13% -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 19.89 12.01 42.69 37.11 28.33 14.98 28.72 -21.77%
EPS 0.16 0.09 1.68 3.38 3.11 1.41 -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 4.78 2.86 10.15 8.82 6.73 3.56 6.83 -21.22%
EPS 0.04 0.02 0.40 0.80 0.74 0.33 -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 1.33 2.25 0.64 0.55 0.69 1.13 0.73 49.33%
P/EPS 165.63 295.83 16.34 6.07 6.26 12.07 -3.23 -
EY 0.60 0.34 6.12 16.47 15.96 8.29 -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 1.31 2.16 0.63 0.74 0.71 1.20 0.61 66.68%
P/EPS 162.50 284.87 16.05 8.15 6.43 12.78 -2.69 -
EY 0.62 0.35 6.23 12.27 15.56 7.83 -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