[ONEGLOVE] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
26-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -36.46%
YoY- -154.64%
Quarter Report
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 12,135 15,311 16,248 16,518 16,592 15,909 15,925 -16.58%
PBT -2,189 -1,540 -448 -506 -607 -828 -1,374 36.44%
Tax 155 285 -965 2 232 100 -206 -
NP -2,034 -1,255 -1,413 -504 -375 -728 -1,580 18.35%
-
NP to SH -2,007 -1,245 -1,403 -494 -362 -713 -1,584 17.10%
-
Tax Rate - - - - - - - -
Total Cost 14,169 16,566 17,661 17,022 16,967 16,637 17,505 -13.15%
-
Net Worth 74,473 76,712 78,607 79,800 78,641 78,805 80,457 -5.02%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 74,473 76,712 78,607 79,800 78,641 78,805 80,457 -5.02%
NOSH 126,226 125,757 126,785 126,666 124,827 125,087 125,714 0.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -16.76% -8.20% -8.70% -3.05% -2.26% -4.58% -9.92% -
ROE -2.69% -1.62% -1.78% -0.62% -0.46% -0.90% -1.97% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.61 12.18 12.82 13.04 13.29 12.72 12.67 -16.84%
EPS -1.59 -0.99 -1.11 -0.39 -0.29 -0.57 -1.26 16.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.61 0.62 0.63 0.63 0.63 0.64 -5.28%
Adjusted Per Share Value based on latest NOSH - 126,666
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.22 2.81 2.98 3.03 3.04 2.92 2.92 -16.71%
EPS -0.37 -0.23 -0.26 -0.09 -0.07 -0.13 -0.29 17.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1365 0.1406 0.144 0.1462 0.1441 0.1444 0.1474 -4.99%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.28 0.35 0.50 0.47 0.43 0.50 -
P/RPS 1.56 2.30 2.73 3.83 3.54 3.38 3.95 -46.20%
P/EPS -9.43 -28.28 -31.63 -128.21 -162.07 -75.44 -39.68 -61.66%
EY -10.60 -3.54 -3.16 -0.78 -0.62 -1.33 -2.52 160.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.46 0.56 0.79 0.75 0.68 0.78 -53.19%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 22/05/08 22/02/08 26/11/07 28/08/07 30/05/07 26/02/07 -
Price 0.19 0.18 0.31 0.68 0.43 0.46 0.54 -
P/RPS 1.98 1.48 2.42 5.21 3.24 3.62 4.26 -40.02%
P/EPS -11.95 -18.18 -28.01 -174.36 -148.28 -80.70 -42.86 -57.35%
EY -8.37 -5.50 -3.57 -0.57 -0.67 -1.24 -2.33 134.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.50 1.08 0.68 0.73 0.84 -47.47%

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