[OVERSEA] QoQ Annualized Quarter Result on 31-Mar-2023 [#4]

Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- -6310.7%
YoY- 72.02%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 68,297 75,804 58,920 56,055 53,532 61,974 49,408 24.01%
PBT 5,394 11,072 -3,960 -1,299 230 5,414 372 491.73%
Tax -1,048 -1,108 92 -854 -196 -446 4 -
NP 4,346 9,964 -3,868 -2,153 34 4,968 376 408.93%
-
NP to SH 4,346 9,964 -3,868 -2,153 34 4,968 376 408.93%
-
Tax Rate 19.43% 10.01% - - 85.22% 8.24% -1.08% -
Total Cost 63,950 65,840 62,788 58,208 53,497 57,006 49,032 19.31%
-
Net Worth 141,229 151,266 79,447 68,098 79,447 79,447 78,512 47.74%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 141,229 151,266 79,447 68,098 79,447 79,447 78,512 47.74%
NOSH 2,279,000 2,279,000 1,146,670 1,146,670 1,146,670 1,146,670 1,146,670 57.88%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.36% 13.14% -6.56% -3.84% 0.06% 8.02% 0.76% -
ROE 3.08% 6.59% -4.87% -3.16% 0.04% 6.25% 0.48% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.87 5.01 5.19 4.94 4.72 5.46 5.03 -15.99%
EPS 0.24 0.66 -0.36 -0.19 0.00 0.44 0.04 229.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.10 0.07 0.06 0.07 0.07 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 1,146,670
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 3.00 3.33 2.59 2.46 2.35 2.72 2.17 24.02%
EPS 0.19 0.44 -0.17 -0.09 0.00 0.22 0.02 346.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.062 0.0664 0.0349 0.0299 0.0349 0.0349 0.0345 47.65%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.06 0.06 0.105 0.11 0.095 0.085 0.105 -
P/RPS 1.55 1.20 2.02 2.23 2.01 1.56 2.09 -18.02%
P/EPS 24.37 9.11 -30.81 -57.99 3,110.31 19.42 274.06 -79.98%
EY 4.10 10.98 -3.25 -1.72 0.03 5.15 0.36 403.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 1.50 1.83 1.36 1.21 1.31 -30.98%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 30/11/23 30/08/23 31/05/23 27/02/23 29/11/22 29/08/22 -
Price 0.06 0.055 0.055 0.12 0.14 0.10 0.09 -
P/RPS 1.55 1.10 1.06 2.43 2.97 1.83 1.79 -9.12%
P/EPS 24.37 8.35 -16.14 -63.26 4,583.62 22.85 234.91 -77.83%
EY 4.10 11.98 -6.20 -1.58 0.02 4.38 0.43 347.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.55 0.79 2.00 2.00 1.43 1.13 -23.85%

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