[ONEGLOVE] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -390.85%
YoY- 61.36%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 48,629 40,273 32,246 26,869 21,512 6,129 33,998 27.03%
PBT -11,251 -9,851 -9,773 -1,629 -275 -593 -2,552 169.60%
Tax -66 -127 -127 15 -54 18 -427 -71.29%
NP -11,317 -9,978 -9,900 -1,614 -329 -575 -2,979 144.06%
-
NP to SH -10,743 -10,093 -9,592 -1,610 -328 -574 -3,175 125.88%
-
Tax Rate - - - - - - - -
Total Cost 59,946 50,251 42,146 28,483 21,841 6,704 36,977 38.12%
-
Net Worth 47,879 61,740 61,740 56,699 57,960 57,960 57,960 -11.99%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 47,879 61,740 61,740 56,699 57,960 57,960 57,960 -11.99%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -23.27% -24.78% -30.70% -6.01% -1.53% -9.38% -8.76% -
ROE -22.44% -16.35% -15.54% -2.84% -0.57% -0.99% -5.48% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 38.59 31.96 25.59 21.32 17.07 4.86 26.98 27.03%
EPS -8.53 -8.01 -7.61 -1.28 -0.26 -0.46 -2.52 125.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.49 0.49 0.45 0.46 0.46 0.46 -11.99%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 8.91 7.38 5.91 4.92 3.94 1.12 6.23 27.02%
EPS -1.97 -1.85 -1.76 -0.30 -0.06 -0.11 -0.58 126.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0877 0.1131 0.1131 0.1039 0.1062 0.1062 0.1062 -12.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.16 0.22 0.205 0.21 0.22 0.26 0.19 -
P/RPS 0.41 0.69 0.80 0.98 1.29 0.96 0.70 -30.06%
P/EPS -1.88 -2.75 -2.69 -16.43 -84.51 -10.32 -7.54 -60.48%
EY -53.29 -36.41 -37.14 -6.08 -1.18 -9.69 -13.26 153.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.42 0.47 0.48 0.00 0.41 1.62%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 31/05/18 28/02/18 29/11/17 24/08/17 29/05/17 28/02/17 -
Price 0.17 0.165 0.225 0.22 0.205 0.23 0.225 -
P/RPS 0.44 0.52 0.88 1.03 1.20 0.85 0.83 -34.57%
P/EPS -1.99 -2.06 -2.96 -17.22 -78.75 -9.13 -8.93 -63.34%
EY -50.15 -48.55 -33.83 -5.81 -1.27 -10.96 -11.20 172.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.34 0.46 0.49 0.45 0.00 0.49 -5.53%

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