[ONEGLOVE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[ONEGLOVE] ONE GLOVE GROUP BERHAD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 55.19%
YoY- 48.86%
Quarter Report
Latest QR
Upcoming QR
ONEGLOVE's Result
ONEGLOVE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 60,030 56,192 49,964 48,135 45,459 49,485 55,548 5.31%
PBT 5,011 5,912 2,726 -2,945 -6,820 -9,412 -8,489 -
Tax -1,077 -1,356 -784 269 892 1,432 279 -
NP 3,934 4,556 1,942 -2,676 -5,928 -7,980 -8,210 -
-
NP to SH 3,974 4,603 2,013 -2,633 -5,876 -7,926 -8,150 -
-
Tax Rate 21.49% 22.94% 28.76% - - - - -
Total Cost 56,096 51,636 48,022 50,811 51,387 57,465 63,758 -8.18%
-
Net Worth 74,171 74,508 73,360 71,889 70,437 69,380 70,657 3.29%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 74,171 74,508 73,360 71,889 70,437 69,380 70,657 3.29%
NOSH 125,714 126,285 126,483 126,122 125,781 126,145 126,173 -0.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.55% 8.11% 3.89% -5.56% -13.04% -16.13% -14.78% -
ROE 5.36% 6.18% 2.74% -3.66% -8.34% -11.42% -11.53% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 47.75 44.50 39.50 38.17 36.14 39.23 44.03 5.56%
EPS 3.16 3.64 1.59 -2.09 -4.67 -6.28 -6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.58 0.57 0.56 0.55 0.56 3.54%
Adjusted Per Share Value based on latest NOSH - 126,122
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.32 10.60 9.43 9.08 8.58 9.33 10.48 5.27%
EPS 0.75 0.87 0.38 -0.50 -1.11 -1.50 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1399 0.1406 0.1384 0.1356 0.1329 0.1309 0.1333 3.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.41 0.22 0.19 0.17 0.12 0.12 0.25 -
P/RPS 0.86 0.49 0.48 0.45 0.33 0.31 0.57 31.58%
P/EPS 12.97 6.04 11.94 -8.14 -2.57 -1.91 -3.87 -
EY 7.71 16.57 8.38 -12.28 -38.93 -52.36 -25.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.37 0.33 0.30 0.21 0.22 0.45 33.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 26/11/09 27/08/09 29/05/09 26/02/09 27/11/08 -
Price 0.28 0.41 0.22 0.22 0.19 0.09 0.17 -
P/RPS 0.59 0.92 0.56 0.58 0.53 0.23 0.39 31.81%
P/EPS 8.86 11.25 13.82 -10.54 -4.07 -1.43 -2.63 -
EY 11.29 8.89 7.23 -9.49 -24.59 -69.81 -38.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.69 0.38 0.39 0.34 0.16 0.30 34.92%

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