[ONEGLOVE] QoQ Cumulative Quarter Result on 30-Sep-2021

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021
Profit Trend
QoQ- 21.42%
YoY- -303.48%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 31,160 28,397 9,448 27,814 11,395 3,687 1,542 645.99%
PBT -12,492 -3,708 -315 -17,529 -19,264 -4,360 -10,388 13.12%
Tax -383 -1,334 -1,130 1,940 631 1,079 1,095 -
NP -12,875 -5,042 -1,445 -15,589 -18,633 -3,281 -9,293 24.35%
-
NP to SH -12,875 -5,042 -1,445 -14,025 -17,847 -2,495 -8,849 28.48%
-
Tax Rate - - - - - - - -
Total Cost 44,035 33,439 10,893 43,403 30,028 6,968 10,835 155.32%
-
Net Worth 79,520 88,040 90,879 93,720 90,879 105,080 99,399 -13.85%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 79,520 88,040 90,879 93,720 90,879 105,080 99,399 -13.85%
NOSH 284,000 284,000 284,000 284,000 284,000 284,000 284,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -41.32% -17.76% -15.29% -56.05% -163.52% -88.99% -602.66% -
ROE -16.19% -5.73% -1.59% -14.96% -19.64% -2.37% -8.90% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.97 10.00 3.33 9.79 4.01 1.30 0.54 648.63%
EPS -4.53 -1.78 -0.51 -4.94 -6.28 -0.88 -3.12 28.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.31 0.32 0.33 0.32 0.37 0.35 -13.85%
Adjusted Per Share Value based on latest NOSH - 284,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.88 5.36 1.78 5.25 2.15 0.70 0.29 647.67%
EPS -2.43 -0.95 -0.27 -2.65 -3.37 -0.47 -1.67 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.1661 0.1714 0.1768 0.1714 0.1982 0.1875 -13.85%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.905 0.95 1.26 1.58 2.07 2.04 2.05 -
P/RPS 8.25 9.50 37.87 16.13 51.59 157.14 377.56 -92.23%
P/EPS -19.96 -53.51 -247.64 -31.99 -32.94 -232.21 -65.79 -54.94%
EY -5.01 -1.87 -0.40 -3.13 -3.04 -0.43 -1.52 121.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 3.06 3.94 4.79 6.47 5.51 5.86 -32.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 29/11/21 28/09/21 02/06/21 24/02/21 -
Price 0.73 0.95 1.00 1.44 1.62 2.37 2.05 -
P/RPS 6.65 9.50 30.06 14.70 40.38 182.55 377.56 -93.28%
P/EPS -16.10 -53.51 -196.54 -29.16 -25.78 -269.77 -65.79 -60.97%
EY -6.21 -1.87 -0.51 -3.43 -3.88 -0.37 -1.52 156.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 3.06 3.13 4.36 5.06 6.41 5.86 -41.76%

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