[OVERSEA] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[OVERSEA] OVERSEA ENTERPRISE BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 291.3%
YoY- 481.94%
Quarter Report
Latest QR
Upcoming QR
OVERSEA's Result
OVERSEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 50,408 65,475 62,117 67,234 50,100 67,073 64,960 -15.59%
PBT -2,716 5,141 4,230 5,196 -1,676 -3,650 -2,068 19.98%
Tax -472 -1,791 -1,237 -882 -668 -860 -201 76.94%
NP -3,188 3,350 2,993 4,314 -2,344 -4,510 -2,269 25.52%
-
NP to SH -3,040 3,460 3,097 4,400 -2,300 -4,413 -2,158 25.74%
-
Tax Rate - 34.84% 29.24% 16.97% - - - -
Total Cost 53,596 62,125 59,124 62,920 52,444 71,583 67,229 -14.05%
-
Net Worth 49,032 51,398 51,350 51,333 47,499 49,021 51,513 -3.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 1,468 - - - 735 - -
Div Payout % - 42.44% - - - 0.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 49,032 51,398 51,350 51,333 47,499 49,021 51,513 -3.24%
NOSH 245,161 244,755 244,526 244,444 249,999 245,109 245,302 -0.03%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -6.32% 5.12% 4.82% 6.42% -4.68% -6.72% -3.49% -
ROE -6.20% 6.73% 6.03% 8.57% -4.84% -9.00% -4.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.56 26.75 25.40 27.50 20.04 27.36 26.48 -15.56%
EPS -1.24 1.41 1.27 1.80 -0.92 -1.80 -0.88 25.76%
DPS 0.00 0.60 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.20 0.21 0.21 0.21 0.19 0.20 0.21 -3.20%
Adjusted Per Share Value based on latest NOSH - 245,486
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.21 2.87 2.73 2.95 2.20 2.94 2.85 -15.63%
EPS -0.13 0.15 0.14 0.19 -0.10 -0.19 -0.09 27.86%
DPS 0.00 0.06 0.00 0.00 0.00 0.03 0.00 -
NAPS 0.0215 0.0226 0.0225 0.0225 0.0208 0.0215 0.0226 -3.28%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.26 0.155 0.125 0.11 0.115 0.12 0.13 -
P/RPS 1.26 0.58 0.49 0.40 0.57 0.44 0.49 88.01%
P/EPS -20.97 10.96 9.87 6.11 -12.50 -6.67 -14.77 26.40%
EY -4.77 9.12 10.13 16.36 -8.00 -15.00 -6.77 -20.86%
DY 0.00 3.87 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.30 0.74 0.60 0.52 0.61 0.60 0.62 64.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 17/02/14 20/11/13 23/08/13 22/05/13 27/02/13 -
Price 0.215 0.195 0.125 0.125 0.115 0.135 0.12 -
P/RPS 1.05 0.73 0.49 0.45 0.57 0.49 0.45 76.19%
P/EPS -17.34 13.79 9.87 6.94 -12.50 -7.50 -13.64 17.40%
EY -5.77 7.25 10.13 14.40 -8.00 -13.34 -7.33 -14.78%
DY 0.00 3.08 0.00 0.00 0.00 2.22 0.00 -
P/NAPS 1.08 0.93 0.60 0.60 0.61 0.68 0.57 53.29%

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