[ONEGLOVE] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -227.24%
YoY- 61.36%
View:
Show?
Annualized Quarter Result
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,084 20,464 25,896 35,825 39,332 32,496 60,540 -35.62%
PBT -20,776 1,932 -7,096 -2,172 -3,832 -5,216 1,632 -
Tax 2,190 -172 -172 20 144 1,496 -1,176 -
NP -18,586 1,760 -7,268 -2,152 -3,688 -3,720 456 -
-
NP to SH -17,698 416 -6,492 -2,146 -3,684 -3,720 460 -
-
Tax Rate - 8.90% - - - - 72.06% -
Total Cost 21,670 18,704 33,164 37,977 43,020 36,216 60,084 -14.00%
-
Net Worth 99,399 37,800 45,360 56,699 44,099 55,439 57,960 8.30%
Dividend
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 99,399 37,800 45,360 56,699 44,099 55,439 57,960 8.30%
NOSH 284,000 126,000 126,000 126,000 126,000 126,000 126,000 12.77%
Ratio Analysis
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -602.66% 8.60% -28.07% -6.01% -9.38% -11.45% 0.75% -
ROE -17.80% 1.10% -14.31% -3.79% -8.35% -6.71% 0.79% -
Per Share
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 1.09 16.24 20.55 28.43 31.22 25.79 48.05 -42.88%
EPS -6.24 0.32 -5.16 -1.71 -2.92 -2.96 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.30 0.36 0.45 0.35 0.44 0.46 -3.96%
Adjusted Per Share Value based on latest NOSH - 126,000
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 0.57 3.75 4.75 6.56 7.21 5.95 11.09 -35.54%
EPS -3.24 0.08 -1.19 -0.39 -0.68 -0.68 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.0693 0.0831 0.1039 0.0808 0.1016 0.1062 8.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/12/20 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 -
Price 2.05 0.16 0.17 0.21 0.325 0.365 0.27 -
P/RPS 188.78 0.99 0.83 0.74 1.04 1.42 0.56 136.58%
P/EPS -32.90 48.46 -3.30 -12.33 -11.12 -12.36 73.96 -
EY -3.04 2.06 -30.31 -8.11 -9.00 -8.09 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 0.53 0.47 0.47 0.93 0.83 0.59 40.44%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/02/21 29/11/19 29/11/18 29/11/17 23/05/16 27/05/15 30/05/14 -
Price 2.05 0.14 0.135 0.22 0.33 0.40 0.26 -
P/RPS 188.78 0.86 0.66 0.77 1.06 1.55 0.54 137.86%
P/EPS -32.90 42.40 -2.62 -12.91 -11.29 -13.55 71.22 -
EY -3.04 2.36 -38.17 -7.74 -8.86 -7.38 1.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.86 0.47 0.38 0.49 0.94 0.91 0.57 41.16%

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