[ONEGLOVE] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -70.28%
YoY- -76.1%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 12,614 11,358 10,310 11,073 15,679 13,252 12,137 2.59%
PBT 689 372 48 784 2,433 2,514 2,670 -59.36%
Tax -203 -37 -40 -158 -327 -840 -971 -64.67%
NP 486 335 8 626 2,106 1,674 1,699 -56.48%
-
NP to SH 496 350 28 626 2,106 1,674 1,699 -55.89%
-
Tax Rate 29.46% 9.95% 83.33% 20.15% 13.44% 33.41% 36.37% -
Total Cost 12,128 11,023 10,302 10,447 13,573 11,578 10,438 10.49%
-
Net Worth 82,694 78,749 89,599 80,639 79,447 78,036 79,286 2.83%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,522 - 3,901 -
Div Payout % - - - - 119.76% - 229.63% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 82,694 78,749 89,599 80,639 79,447 78,036 79,286 2.83%
NOSH 127,222 124,999 140,000 126,000 126,107 125,864 125,851 0.72%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.85% 2.95% 0.08% 5.65% 13.43% 12.63% 14.00% -
ROE 0.60% 0.44% 0.03% 0.78% 2.65% 2.15% 2.14% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.91 9.09 7.36 8.79 12.43 10.53 9.64 1.85%
EPS 0.39 0.28 0.02 0.50 1.67 1.33 1.35 -56.20%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 3.10 -
NAPS 0.65 0.63 0.64 0.64 0.63 0.62 0.63 2.09%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 2.38 2.14 1.94 2.09 2.96 2.50 2.29 2.59%
EPS 0.09 0.07 0.01 0.12 0.40 0.32 0.32 -56.97%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.74 -
NAPS 0.156 0.1486 0.169 0.1521 0.1499 0.1472 0.1496 2.82%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.38 0.31 0.35 0.41 0.49 0.52 0.63 -
P/RPS 3.83 3.41 4.75 4.67 3.94 4.94 6.53 -29.86%
P/EPS 97.47 110.71 1,750.00 82.52 29.34 39.10 46.67 63.16%
EY 1.03 0.90 0.06 1.21 3.41 2.56 2.14 -38.50%
DY 0.00 0.00 0.00 0.00 4.08 0.00 4.92 -
P/NAPS 0.58 0.49 0.55 0.64 0.78 0.84 1.00 -30.38%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 29/08/05 27/05/05 17/03/05 30/11/04 26/08/04 -
Price 0.57 0.36 0.31 0.32 0.44 0.52 0.54 -
P/RPS 5.75 3.96 4.21 3.64 3.54 4.94 5.60 1.77%
P/EPS 146.20 128.57 1,550.00 64.41 26.35 39.10 40.00 136.71%
EY 0.68 0.78 0.06 1.55 3.80 2.56 2.50 -57.91%
DY 0.00 0.00 0.00 0.00 4.55 0.00 5.74 -
P/NAPS 0.88 0.57 0.48 0.50 0.70 0.84 0.86 1.54%

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