[ONEGLOVE] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 292.1%
YoY- 200.57%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 7,030 11,071 17,767 18,876 8,599 14,550 7,645 -5.42%
PBT -3,091 590 2,999 2,696 -2,053 -2,887 -2,760 7.82%
Tax 956 -260 -852 -921 1,128 195 -54 -
NP -2,135 330 2,147 1,775 -925 -2,692 -2,814 -16.77%
-
NP to SH -2,133 331 2,147 1,775 -924 -2,690 -2,814 -16.82%
-
Tax Rate - 44.07% 28.41% 34.16% - - - -
Total Cost 9,165 10,741 15,620 17,101 9,524 17,242 10,459 -8.40%
-
Net Worth 57,960 59,219 59,219 56,699 55,439 56,699 59,219 -1.41%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 57,960 59,219 59,219 56,699 55,439 56,699 59,219 -1.41%
NOSH 126,000 126,000 126,000 126,000 126,000 126,000 126,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -30.37% 2.98% 12.08% 9.40% -10.76% -18.50% -36.81% -
ROE -3.68% 0.56% 3.63% 3.13% -1.67% -4.74% -4.75% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.58 8.79 14.10 14.98 6.82 11.55 6.07 -5.44%
EPS -1.69 0.26 1.70 1.41 -0.73 -2.13 -2.23 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.47 0.47 0.45 0.44 0.45 0.47 -1.41%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.29 2.03 3.26 3.46 1.58 2.67 1.40 -5.29%
EPS -0.39 0.06 0.39 0.33 -0.17 -0.49 -0.52 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1062 0.1085 0.1085 0.1039 0.1016 0.1039 0.1085 -1.41%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.275 0.205 0.195 0.17 0.21 0.22 0.26 -
P/RPS 4.93 2.33 1.38 1.13 3.08 1.91 4.29 9.68%
P/EPS -16.24 78.04 11.44 12.07 -28.64 -10.30 -11.64 24.78%
EY -6.16 1.28 8.74 8.29 -3.49 -9.70 -8.59 -19.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.44 0.41 0.38 0.48 0.49 0.55 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.27 0.275 0.20 0.18 0.175 0.21 0.25 -
P/RPS 4.84 3.13 1.42 1.20 2.56 1.82 4.12 11.30%
P/EPS -15.95 104.68 11.74 12.78 -23.86 -9.84 -11.19 26.57%
EY -6.27 0.96 8.52 7.83 -4.19 -10.17 -8.93 -20.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.59 0.43 0.40 0.40 0.47 0.53 7.39%

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