[OVERSEA] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -2523.73%
YoY- -30.36%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 30,987 12,352 29,622 21,552 17,542 4,951 23,363 20.69%
PBT 2,707 93 -7,594 -3,003 77 -1,975 -7,370 -
Tax -223 1 -101 -93 -195 9 -325 -22.18%
NP 2,484 94 -7,695 -3,096 -118 -1,966 -7,695 -
-
NP to SH 2,484 94 -7,695 -3,096 -118 -1,966 -7,695 -
-
Tax Rate 8.24% -1.08% - - 253.25% - - -
Total Cost 28,503 12,258 37,317 24,648 17,660 6,917 31,058 -5.55%
-
Net Worth 79,447 78,512 79,447 69,682 61,113 61,113 55,568 26.88%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 79,447 78,512 79,447 69,682 61,113 61,113 55,568 26.88%
NOSH 1,146,670 1,146,670 1,146,670 1,146,670 884,754 884,754 884,754 18.85%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.02% 0.76% -25.98% -14.37% -0.67% -39.71% -32.94% -
ROE 3.13% 0.12% -9.69% -4.44% -0.19% -3.22% -13.85% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.73 1.26 2.61 2.17 2.01 0.57 2.94 -4.81%
EPS 0.22 0.01 -0.79 -0.34 -0.01 -0.23 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.07 0.07 0.07 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,146,670
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.36 0.54 1.30 0.95 0.77 0.22 1.03 20.33%
EPS 0.11 0.00 -0.34 -0.14 -0.01 -0.09 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0345 0.0349 0.0306 0.0268 0.0268 0.0244 26.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.085 0.105 0.135 0.12 0.095 0.095 0.14 -
P/RPS 3.11 8.34 5.17 5.54 4.73 16.75 4.76 -24.68%
P/EPS 38.84 1,096.25 -19.91 -38.58 -702.88 -42.19 -14.44 -
EY 2.57 0.09 -5.02 -2.59 -0.14 -2.37 -6.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.31 1.93 1.71 1.36 1.36 2.00 -28.44%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 31/05/22 28/02/22 29/11/21 28/09/21 31/05/21 -
Price 0.10 0.09 0.11 0.145 0.105 0.095 0.11 -
P/RPS 3.66 7.15 4.21 6.70 5.23 16.75 3.74 -1.42%
P/EPS 45.69 939.65 -16.22 -46.62 -776.87 -42.19 -11.35 -
EY 2.19 0.11 -6.16 -2.14 -0.13 -2.37 -8.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.13 1.57 2.07 1.50 1.36 1.57 -6.03%

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