[OVERSEA] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[OVERSEA] OVERSEA ENTERPRISE BERHAD
Announcement Date
17-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -29.61%
YoY- 243.48%
Quarter Report
Latest QR
Upcoming QR
OVERSEA's Result
OVERSEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 66,312 50,408 65,475 62,117 67,234 50,100 67,073 -0.75%
PBT 3,284 -2,716 5,141 4,230 5,196 -1,676 -3,650 -
Tax -652 -472 -1,791 -1,237 -882 -668 -860 -16.84%
NP 2,632 -3,188 3,350 2,993 4,314 -2,344 -4,510 -
-
NP to SH 2,730 -3,040 3,460 3,097 4,400 -2,300 -4,413 -
-
Tax Rate 19.85% - 34.84% 29.24% 16.97% - - -
Total Cost 63,680 53,596 62,125 59,124 62,920 52,444 71,583 -7.49%
-
Net Worth 51,187 49,032 51,398 51,350 51,333 47,499 49,021 2.92%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 1,468 - - - 735 -
Div Payout % - - 42.44% - - - 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 51,187 49,032 51,398 51,350 51,333 47,499 49,021 2.92%
NOSH 243,749 245,161 244,755 244,526 244,444 249,999 245,109 -0.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.97% -6.32% 5.12% 4.82% 6.42% -4.68% -6.72% -
ROE 5.33% -6.20% 6.73% 6.03% 8.57% -4.84% -9.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 27.20 20.56 26.75 25.40 27.50 20.04 27.36 -0.38%
EPS 1.12 -1.24 1.41 1.27 1.80 -0.92 -1.80 -
DPS 0.00 0.00 0.60 0.00 0.00 0.00 0.30 -
NAPS 0.21 0.20 0.21 0.21 0.21 0.19 0.20 3.30%
Adjusted Per Share Value based on latest NOSH - 245,999
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.91 2.21 2.87 2.73 2.95 2.20 2.94 -0.68%
EPS 0.12 -0.13 0.15 0.14 0.19 -0.10 -0.19 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.03 -
NAPS 0.0225 0.0215 0.0226 0.0225 0.0225 0.0208 0.0215 3.07%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.215 0.26 0.155 0.125 0.11 0.115 0.12 -
P/RPS 0.79 1.26 0.58 0.49 0.40 0.57 0.44 47.67%
P/EPS 19.20 -20.97 10.96 9.87 6.11 -12.50 -6.67 -
EY 5.21 -4.77 9.12 10.13 16.36 -8.00 -15.00 -
DY 0.00 0.00 3.87 0.00 0.00 0.00 2.50 -
P/NAPS 1.02 1.30 0.74 0.60 0.52 0.61 0.60 42.39%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 26/08/14 28/05/14 17/02/14 20/11/13 23/08/13 22/05/13 -
Price 0.21 0.215 0.195 0.125 0.125 0.115 0.135 -
P/RPS 0.77 1.05 0.73 0.49 0.45 0.57 0.49 35.12%
P/EPS 18.75 -17.34 13.79 9.87 6.94 -12.50 -7.50 -
EY 5.33 -5.77 7.25 10.13 14.40 -8.00 -13.34 -
DY 0.00 0.00 3.08 0.00 0.00 0.00 2.22 -
P/NAPS 1.00 1.08 0.93 0.60 0.60 0.61 0.68 29.28%

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