[OVERSEA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 62,738 52,224 30,842 18,648 0 0 0 -
PBT 483 2,254 948 2,133 0 0 0 -
Tax -807 -628 -268 -588 0 0 0 -
NP -324 1,626 680 1,545 0 0 0 -
-
NP to SH -324 1,626 680 1,545 0 0 0 -
-
Tax Rate 167.08% 27.86% 28.27% 27.57% - - - -
Total Cost 63,062 50,598 30,162 17,103 0 0 0 -
-
Net Worth 48,599 50,383 46,064 41,962 0 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 48,599 50,383 46,064 41,962 0 0 0 -
NOSH 231,428 229,014 219,354 190,740 0 0 0 -
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -0.52% 3.11% 2.20% 8.29% 0.00% 0.00% 0.00% -
ROE -0.67% 3.23% 1.48% 3.68% 0.00% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.11 22.80 14.06 9.78 0.00 0.00 0.00 -
EPS -0.14 0.71 0.31 0.81 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.22 0.21 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 190,740
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.75 2.29 1.35 0.82 0.00 0.00 0.00 -
EPS -0.01 0.07 0.03 0.07 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0221 0.0202 0.0184 0.21 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 - - - - -
Price 0.15 0.16 0.19 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.70 1.35 0.00 0.00 0.00 0.00 -
P/EPS -107.14 22.54 61.29 0.00 0.00 0.00 0.00 -
EY -0.93 4.44 1.63 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 24/08/10 18/05/10 - - - -
Price 0.15 0.15 0.19 0.20 0.00 0.00 0.00 -
P/RPS 0.55 0.66 1.35 2.05 0.00 0.00 0.00 -
P/EPS -107.14 21.13 61.29 24.69 0.00 0.00 0.00 -
EY -0.93 4.73 1.63 4.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.68 0.90 0.91 0.00 0.00 0.00 -

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