[OVERSEA] QoQ Cumulative Quarter Result on 31-Mar-2011

Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 49,472 35,202 13,985 0 62,738 52,224 30,842 36.91%
PBT -207 1,410 -376 0 483 2,254 948 -
Tax -226 -692 -333 0 -807 -628 -268 -10.71%
NP -433 718 -709 0 -324 1,626 680 -
-
NP to SH -433 718 -709 0 -324 1,626 680 -
-
Tax Rate - 49.08% - - 167.08% 27.86% 28.27% -
Total Cost 49,905 34,484 14,694 0 63,062 50,598 30,162 39.76%
-
Net Worth 54,249 45,372 53,567 53,544 48,599 50,383 46,064 11.48%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 54,249 45,372 53,567 53,544 48,599 50,383 46,064 11.48%
NOSH 246,590 206,236 243,488 243,384 231,428 229,014 219,354 8.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.88% 2.04% -5.07% 0.00% -0.52% 3.11% 2.20% -
ROE -0.80% 1.58% -1.32% 0.00% -0.67% 3.23% 1.48% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.06 17.07 5.74 0.00 27.11 22.80 14.06 26.65%
EPS -0.18 0.29 -0.22 0.00 -0.14 0.71 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.22 0.21 0.22 0.21 3.14%
Adjusted Per Share Value based on latest NOSH - 243,384
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2.17 1.54 0.61 0.00 2.75 2.29 1.35 37.10%
EPS -0.02 0.03 -0.03 0.00 -0.01 0.07 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0199 0.0235 0.0235 0.0213 0.0221 0.0202 11.52%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.10 0.135 0.145 0.15 0.16 0.19 -
P/RPS 0.60 0.59 2.35 0.00 0.55 0.70 1.35 -41.67%
P/EPS -68.34 28.72 -46.36 0.00 -107.14 22.54 61.29 -
EY -1.46 3.48 -2.16 0.00 -0.93 4.44 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.61 0.66 0.71 0.73 0.90 -27.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 19/08/11 16/05/11 28/02/11 23/11/10 24/08/10 -
Price 0.125 0.12 0.11 0.135 0.15 0.15 0.19 -
P/RPS 0.62 0.70 1.92 0.00 0.55 0.66 1.35 -40.38%
P/EPS -71.19 34.47 -37.78 0.00 -107.14 21.13 61.29 -
EY -1.40 2.90 -2.65 0.00 -0.93 4.73 1.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.50 0.61 0.71 0.68 0.90 -26.18%

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