[ONEGLOVE] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 4.41%
YoY- -627.03%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 17,767 18,876 8,599 14,550 7,645 5,398 8,276 66.49%
PBT 2,999 2,696 -2,053 -2,887 -2,760 -1,767 415 274.23%
Tax -852 -921 1,128 195 -54 1 -651 19.66%
NP 2,147 1,775 -925 -2,692 -2,814 -1,766 -236 -
-
NP to SH 2,147 1,775 -924 -2,690 -2,814 -1,765 -119 -
-
Tax Rate 28.41% 34.16% - - - - 156.87% -
Total Cost 15,620 17,101 9,524 17,242 10,459 7,164 8,512 49.94%
-
Net Worth 59,219 56,699 55,439 56,699 59,219 61,740 63,333 -4.38%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 59,219 56,699 55,439 56,699 59,219 61,740 63,333 -4.38%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,666 -0.35%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.08% 9.40% -10.76% -18.50% -36.81% -32.72% -2.85% -
ROE 3.63% 3.13% -1.67% -4.74% -4.75% -2.86% -0.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.10 14.98 6.82 11.55 6.07 4.28 6.53 67.13%
EPS 1.70 1.41 -0.73 -2.13 -2.23 -1.40 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.45 0.44 0.45 0.47 0.49 0.50 -4.04%
Adjusted Per Share Value based on latest NOSH - 126,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.35 3.56 1.62 2.74 1.44 1.02 1.56 66.52%
EPS 0.41 0.33 -0.17 -0.51 -0.53 -0.33 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1117 0.107 0.1046 0.107 0.1117 0.1165 0.1195 -4.40%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.195 0.17 0.21 0.22 0.26 0.19 0.23 -
P/RPS 1.38 1.13 3.08 1.91 4.29 4.43 3.52 -46.46%
P/EPS 11.44 12.07 -28.64 -10.30 -11.64 -13.56 -244.82 -
EY 8.74 8.29 -3.49 -9.70 -8.59 -7.37 -0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.48 0.49 0.55 0.39 0.46 -7.39%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 30/05/12 28/02/12 -
Price 0.20 0.18 0.175 0.21 0.25 0.25 0.19 -
P/RPS 1.42 1.20 2.56 1.82 4.12 5.84 2.91 -38.04%
P/EPS 11.74 12.78 -23.86 -9.84 -11.19 -17.85 -202.24 -
EY 8.52 7.83 -4.19 -10.17 -8.93 -5.60 -0.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.40 0.47 0.53 0.51 0.38 8.59%

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