[OVERSEA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -375.3%
YoY- -752.97%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 31,920 12,194 61,056 43,031 30,815 11,730 62,370 -35.93%
PBT 1,221 -1,151 -2,163 -1,338 -214 -1,916 1,724 -20.49%
Tax -223 -62 -922 -240 -118 -10 -1,183 -67.02%
NP 998 -1,213 -3,085 -1,578 -332 -1,926 541 50.24%
-
NP to SH 998 -1,213 -3,085 -1,578 -332 -1,926 592 41.51%
-
Tax Rate 18.26% - - - - - 68.62% -
Total Cost 30,922 13,407 64,141 44,609 31,147 13,656 61,829 -36.91%
-
Net Worth 65,069 63,075 62,582 46,126 47,428 45,742 48,956 20.82%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 711 - 734 -
Div Payout % - - - - 0.00% - 124.05% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 65,069 63,075 62,582 46,126 47,428 45,742 48,956 20.82%
NOSH 246,415 242,600 240,703 242,769 237,142 240,749 244,782 0.44%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.13% -9.95% -5.05% -3.67% -1.08% -16.42% 0.87% -
ROE 1.53% -1.92% -4.93% -3.42% -0.70% -4.21% 1.21% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.24 5.03 25.37 17.73 12.99 4.87 25.48 -35.28%
EPS 0.41 -0.50 -1.28 -0.65 -0.14 -0.80 0.24 42.76%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.30 -
NAPS 0.27 0.26 0.26 0.19 0.20 0.19 0.20 22.08%
Adjusted Per Share Value based on latest NOSH - 239,615
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 1.40 0.54 2.68 1.89 1.35 0.51 2.74 -36.00%
EPS 0.04 -0.05 -0.14 -0.07 -0.01 -0.08 0.03 21.07%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.03 -
NAPS 0.0286 0.0277 0.0275 0.0202 0.0208 0.0201 0.0215 20.89%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.18 0.185 0.165 0.17 0.155 0.19 0.195 -
P/RPS 1.36 3.68 0.65 0.96 1.19 3.90 0.77 45.96%
P/EPS 43.47 -37.00 -12.87 -26.15 -110.71 -23.75 80.63 -33.68%
EY 2.30 -2.70 -7.77 -3.82 -0.90 -4.21 1.24 50.79%
DY 0.00 0.00 0.00 0.00 1.94 0.00 1.54 -
P/NAPS 0.67 0.71 0.63 0.89 0.78 1.00 0.97 -21.80%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 26/08/16 30/05/16 19/02/16 23/11/15 24/08/15 21/05/15 -
Price 0.17 0.18 0.18 0.165 0.16 0.19 0.19 -
P/RPS 1.28 3.58 0.71 0.93 1.23 3.90 0.75 42.67%
P/EPS 41.05 -36.00 -14.04 -25.38 -114.29 -23.75 78.56 -35.04%
EY 2.44 -2.78 -7.12 -3.94 -0.88 -4.21 1.27 54.36%
DY 0.00 0.00 0.00 0.00 1.88 0.00 1.58 -
P/NAPS 0.63 0.69 0.69 0.87 0.80 1.00 0.95 -23.89%

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