[ONEGLOVE] YoY TTM Result on 31-Dec-2017 [#2]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -1456.82%
YoY- -202.05%
View:
Show?
TTM Result
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 7,988 33,496 29,809 32,246 30,506 41,512 45,419 -22.68%
PBT -21,710 -3,078 -4,683 -9,773 -13,959 -3,113 -1,897 43.44%
Tax 1,139 -842 18 -127 480 1,197 294 22.19%
NP -20,571 -3,920 -4,665 -9,900 -13,479 -1,916 -1,603 45.89%
-
NP to SH -17,793 -4,566 -4,128 -9,590 -13,474 -1,912 -1,599 42.85%
-
Tax Rate - - - - - - - -
Total Cost 28,559 37,416 34,474 42,146 43,985 43,428 47,022 -7.11%
-
Net Worth 105,080 39,060 44,099 61,740 41,580 55,439 57,960 9.20%
Dividend
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 105,080 39,060 44,099 61,740 41,580 55,439 57,960 9.20%
NOSH 284,000 126,000 126,000 126,000 126,000 126,000 126,000 12.78%
Ratio Analysis
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -257.52% -11.70% -15.65% -30.70% -44.18% -4.62% -3.53% -
ROE -16.93% -11.69% -9.36% -15.53% -32.41% -3.45% -2.76% -
Per Share
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 2.81 26.58 23.66 25.59 24.21 32.95 36.05 -31.45%
EPS -6.27 -3.62 -3.28 -7.61 -10.69 -1.52 -1.27 26.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.31 0.35 0.49 0.33 0.44 0.46 -3.17%
Adjusted Per Share Value based on latest NOSH - 126,000
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 1.46 6.14 5.46 5.91 5.59 7.61 8.32 -22.70%
EPS -3.26 -0.84 -0.76 -1.76 -2.47 -0.35 -0.29 43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1926 0.0716 0.0808 0.1131 0.0762 0.1016 0.1062 9.21%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/03/21 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 2.04 0.16 0.145 0.205 0.31 0.39 0.265 -
P/RPS 72.53 0.60 0.61 0.80 1.28 1.18 0.74 97.12%
P/EPS -32.56 -4.42 -4.43 -2.69 -2.90 -25.70 -20.88 6.79%
EY -3.07 -22.65 -22.59 -37.13 -34.50 -3.89 -4.79 -6.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.51 0.52 0.41 0.42 0.94 0.89 0.58 39.54%
Price Multiplier on Announcement Date
31/03/21 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 02/06/21 28/02/20 25/02/19 28/02/18 30/08/16 26/08/15 29/08/14 -
Price 2.37 0.11 0.12 0.225 0.285 0.335 0.26 -
P/RPS 84.26 0.41 0.51 0.88 1.18 1.02 0.72 102.36%
P/EPS -37.83 -3.04 -3.66 -2.96 -2.67 -22.08 -20.49 9.50%
EY -2.64 -32.94 -27.30 -33.83 -37.52 -4.53 -4.88 -8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.41 0.35 0.34 0.46 0.86 0.76 0.57 43.07%

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