[OVERSEA] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -1401.35%
YoY- -153.42%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 61,056 57,374 61,630 46,920 62,370 60,173 66,312 -5.35%
PBT -2,163 -1,784 -428 -7,664 1,724 596 3,284 -
Tax -922 -320 -236 -40 -1,183 -832 -652 25.95%
NP -3,085 -2,104 -664 -7,704 541 -236 2,632 -
-
NP to SH -3,085 -2,104 -664 -7,704 592 -246 2,730 -
-
Tax Rate - - - - 68.62% 139.60% 19.85% -
Total Cost 64,141 59,478 62,294 54,624 61,829 60,409 63,680 0.48%
-
Net Worth 62,582 46,126 47,428 45,742 48,956 61,666 51,187 14.32%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 1,422 - 734 - - -
Div Payout % - - 0.00% - 124.05% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 62,582 46,126 47,428 45,742 48,956 61,666 51,187 14.32%
NOSH 240,703 242,769 237,142 240,749 244,782 308,332 243,749 -0.83%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -5.05% -3.67% -1.08% -16.42% 0.87% -0.39% 3.97% -
ROE -4.93% -4.56% -1.40% -16.84% 1.21% -0.40% 5.33% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 25.37 23.63 25.99 19.49 25.48 19.52 27.20 -4.53%
EPS -1.28 -0.87 -0.28 -3.20 0.24 -0.08 1.12 -
DPS 0.00 0.00 0.60 0.00 0.30 0.00 0.00 -
NAPS 0.26 0.19 0.20 0.19 0.20 0.20 0.21 15.28%
Adjusted Per Share Value based on latest NOSH - 240,749
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.68 2.52 2.70 2.06 2.74 2.64 2.91 -5.33%
EPS -0.14 -0.09 -0.03 -0.34 0.03 -0.01 0.12 -
DPS 0.00 0.00 0.06 0.00 0.03 0.00 0.00 -
NAPS 0.0275 0.0202 0.0208 0.0201 0.0215 0.0271 0.0225 14.30%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.165 0.17 0.155 0.19 0.195 0.19 0.215 -
P/RPS 0.65 0.72 0.60 0.97 0.77 0.97 0.79 -12.18%
P/EPS -12.87 -19.62 -55.36 -5.94 80.63 -237.50 19.20 -
EY -7.77 -5.10 -1.81 -16.84 1.24 -0.42 5.21 -
DY 0.00 0.00 3.87 0.00 1.54 0.00 0.00 -
P/NAPS 0.63 0.89 0.78 1.00 0.97 0.95 1.02 -27.45%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 30/05/16 19/02/16 23/11/15 24/08/15 21/05/15 16/02/15 18/11/14 -
Price 0.18 0.165 0.16 0.19 0.19 0.205 0.21 -
P/RPS 0.71 0.70 0.62 0.97 0.75 1.05 0.77 -5.26%
P/EPS -14.04 -19.04 -57.14 -5.94 78.56 -256.25 18.75 -
EY -7.12 -5.25 -1.75 -16.84 1.27 -0.39 5.33 -
DY 0.00 0.00 3.75 0.00 1.58 0.00 0.00 -
P/NAPS 0.69 0.87 0.80 1.00 0.95 1.03 1.00 -21.89%

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