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

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 482.61%
YoY- 481.94%
Quarter Report
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 12,602 65,475 46,588 33,617 12,525 67,073 48,720 -59.50%
PBT -679 5,141 3,173 2,598 -419 -3,650 -1,551 -42.43%
Tax -118 -1,791 -928 -441 -167 -860 -151 -15.19%
NP -797 3,350 2,245 2,157 -586 -4,510 -1,702 -39.78%
-
NP to SH -760 3,460 2,323 2,200 -575 -4,413 -1,619 -39.68%
-
Tax Rate - 34.84% 29.25% 16.97% - - - -
Total Cost 13,399 62,125 44,343 31,460 13,111 71,583 50,422 -58.76%
-
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 245,161 244,755 244,526 244,444 249,999 245,109 245,303 -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 -1.55% 6.73% 4.52% 4.29% -1.21% -9.00% -3.14% -
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 5.14 26.75 19.05 13.75 5.01 27.36 19.86 -59.48%
EPS -0.31 1.41 0.95 0.90 -0.23 -1.80 -0.66 -39.65%
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 0.55 2.87 2.04 1.48 0.55 2.94 2.14 -59.67%
EPS -0.03 0.15 0.10 0.10 -0.03 -0.19 -0.07 -43.24%
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 5.06 0.58 0.66 0.80 2.30 0.44 0.65 294.26%
P/EPS -83.87 10.96 13.16 12.22 -50.00 -6.67 -19.70 163.37%
EY -1.19 9.12 7.60 8.18 -2.00 -15.00 -5.08 -62.10%
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 4.18 0.73 0.66 0.91 2.30 0.49 0.60 266.06%
P/EPS -69.35 13.79 13.16 13.89 -50.00 -7.50 -18.18 144.73%
EY -1.44 7.25 7.60 7.20 -2.00 -13.34 -5.50 -59.17%
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