[ONEGLOVE] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 44.2%
YoY- 158.07%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 41,506 30,782 15,123 56,192 39,779 26,096 11,285 138.08%
PBT 181 390 151 5,912 4,097 2,738 1,052 -69.03%
Tax -239 -180 24 -1,356 -972 -723 -255 -4.22%
NP -58 210 175 4,556 3,125 2,015 797 -
-
NP to SH -55 211 176 4,603 3,192 2,041 805 -
-
Tax Rate 132.04% 46.15% -15.89% 22.94% 23.72% 26.41% 24.24% -
Total Cost 41,564 30,572 14,948 51,636 36,654 24,081 10,488 150.21%
-
Net Worth 81,124 73,229 74,171 74,251 73,176 71,812 70,437 9.86%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 81,124 73,229 74,171 74,251 73,176 71,812 70,437 9.86%
NOSH 137,500 124,117 125,714 125,849 126,166 125,987 125,781 6.11%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.14% 0.68% 1.16% 8.11% 7.86% 7.72% 7.06% -
ROE -0.07% 0.29% 0.24% 6.20% 4.36% 2.84% 1.14% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 30.19 24.80 12.03 44.65 31.53 20.71 8.97 124.41%
EPS -0.04 0.17 0.14 3.65 2.53 1.62 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.59 0.58 0.57 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 126,285
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.83 5.81 2.85 10.60 7.50 4.92 2.13 138.00%
EPS -0.01 0.04 0.03 0.87 0.60 0.39 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1381 0.1399 0.1401 0.138 0.1355 0.1329 9.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.35 0.30 0.41 0.22 0.19 0.17 0.12 -
P/RPS 1.16 1.21 3.41 0.49 0.60 0.82 1.34 -9.16%
P/EPS -875.00 176.47 292.86 6.01 7.51 10.49 18.75 -
EY -0.11 0.57 0.34 16.63 13.32 9.53 5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.51 0.69 0.37 0.33 0.30 0.21 98.98%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 -
Price 0.28 0.31 0.28 0.41 0.22 0.22 0.19 -
P/RPS 0.93 1.25 2.33 0.92 0.70 1.06 2.12 -42.23%
P/EPS -700.00 182.35 200.00 11.21 8.70 13.58 29.69 -
EY -0.14 0.55 0.50 8.92 11.50 7.36 3.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.47 0.69 0.38 0.39 0.34 24.06%

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