[OVERSEA] QoQ Annualized Quarter Result on 30-Jun-2023 [#1]

Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- -79.66%
YoY- -1128.72%
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 70,599 68,297 75,804 58,920 56,055 53,532 61,974 9.06%
PBT 5,827 5,394 11,072 -3,960 -1,299 230 5,414 5.01%
Tax -1,738 -1,048 -1,108 92 -854 -196 -446 147.42%
NP 4,089 4,346 9,964 -3,868 -2,153 34 4,968 -12.16%
-
NP to SH 4,089 4,346 9,964 -3,868 -2,153 34 4,968 -12.16%
-
Tax Rate 29.83% 19.43% 10.01% - - 85.22% 8.24% -
Total Cost 66,510 63,950 65,840 62,788 58,208 53,497 57,006 10.81%
-
Net Worth 132,324 141,229 151,266 79,447 68,098 79,447 79,447 40.46%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 132,324 141,229 151,266 79,447 68,098 79,447 79,447 40.46%
NOSH 2,279,000 2,279,000 2,279,000 1,146,670 1,146,670 1,146,670 1,146,670 58.01%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 5.79% 6.36% 13.14% -6.56% -3.84% 0.06% 8.02% -
ROE 3.09% 3.08% 6.59% -4.87% -3.16% 0.04% 6.25% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.73 3.87 5.01 5.19 4.94 4.72 5.46 -22.41%
EPS 0.22 0.24 0.66 -0.36 -0.19 0.00 0.44 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.10 0.07 0.06 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,146,670
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 3.10 3.00 3.33 2.59 2.46 2.35 2.72 9.10%
EPS 0.18 0.19 0.44 -0.17 -0.09 0.00 0.22 -12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0581 0.062 0.0664 0.0349 0.0299 0.0349 0.0349 40.42%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.055 0.06 0.06 0.105 0.11 0.095 0.085 -
P/RPS 1.47 1.55 1.20 2.02 2.23 2.01 1.56 -3.88%
P/EPS 25.43 24.37 9.11 -30.81 -57.99 3,110.31 19.42 19.67%
EY 3.93 4.10 10.98 -3.25 -1.72 0.03 5.15 -16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.60 1.50 1.83 1.36 1.21 -24.72%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 28/02/24 30/11/23 30/08/23 31/05/23 27/02/23 29/11/22 -
Price 0.06 0.06 0.055 0.055 0.12 0.14 0.10 -
P/RPS 1.61 1.55 1.10 1.06 2.43 2.97 1.83 -8.17%
P/EPS 27.74 24.37 8.35 -16.14 -63.26 4,583.62 22.85 13.78%
EY 3.61 4.10 11.98 -6.20 -1.58 0.02 4.38 -12.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.55 0.79 2.00 2.00 1.43 -28.72%

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