[OVERSEA] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[OVERSEA] OVERSEA ENTERPRISE BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -87.38%
YoY- -273.9%
Quarter Report
Latest QR
Upcoming QR
OVERSEA's Result
OVERSEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 67,234 50,100 67,073 64,960 68,874 51,936 86,753 -15.61%
PBT 5,196 -1,676 -3,650 -2,068 -1,016 -7,200 3,328 34.54%
Tax -882 -668 -860 -201 -220 492 -1,695 -35.28%
NP 4,314 -2,344 -4,510 -2,269 -1,236 -6,708 1,633 90.98%
-
NP to SH 4,400 -2,300 -4,413 -2,158 -1,152 -6,704 1,633 93.51%
-
Tax Rate 16.97% - - - - - 50.93% -
Total Cost 62,920 52,444 71,583 67,229 70,110 58,644 85,120 -18.23%
-
Net Worth 51,333 47,499 49,021 51,513 52,800 52,005 44,433 10.09%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 735 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 51,333 47,499 49,021 51,513 52,800 52,005 44,433 10.09%
NOSH 244,444 249,999 245,109 245,302 240,000 247,647 201,969 13.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.42% -4.68% -6.72% -3.49% -1.79% -12.92% 1.88% -
ROE 8.57% -4.84% -9.00% -4.19% -2.18% -12.89% 3.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 27.50 20.04 27.36 26.48 28.70 20.97 42.95 -25.69%
EPS 1.80 -0.92 -1.80 -0.88 -0.48 -2.72 0.67 93.13%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.20 0.21 0.22 0.21 0.22 -3.05%
Adjusted Per Share Value based on latest NOSH - 243,023
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.95 2.20 2.94 2.85 3.02 2.28 3.81 -15.66%
EPS 0.19 -0.10 -0.19 -0.09 -0.05 -0.29 0.07 94.46%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0208 0.0215 0.0226 0.0232 0.0228 0.0195 10.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.11 0.115 0.12 0.13 0.125 0.13 0.14 -
P/RPS 0.40 0.57 0.44 0.49 0.44 0.62 0.33 13.67%
P/EPS 6.11 -12.50 -6.67 -14.77 -26.04 -4.80 17.32 -50.04%
EY 16.36 -8.00 -15.00 -6.77 -3.84 -20.82 5.78 99.96%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.61 0.60 0.62 0.57 0.62 0.64 -12.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 22/05/13 27/02/13 26/11/12 22/08/12 25/05/12 -
Price 0.125 0.115 0.135 0.12 0.115 0.13 0.115 -
P/RPS 0.45 0.57 0.49 0.45 0.40 0.62 0.27 40.52%
P/EPS 6.94 -12.50 -7.50 -13.64 -23.96 -4.80 14.22 -37.98%
EY 14.40 -8.00 -13.34 -7.33 -4.17 -20.82 7.03 61.21%
DY 0.00 0.00 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.68 0.57 0.52 0.62 0.52 10.00%

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