[OVERSEA] QoQ 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- -178.17%
YoY- 17.76%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 19,726 12,194 18,025 12,216 19,085 11,730 17,241 9.36%
PBT 2,372 -1,151 -825 -1,124 1,702 -1,916 1,276 51.01%
Tax -161 -62 -682 -122 -108 -10 -559 -56.28%
NP 2,211 -1,213 -1,507 -1,246 1,594 -1,926 717 111.42%
-
NP to SH 2,211 -1,213 -1,507 -1,246 1,594 -1,926 730 108.91%
-
Tax Rate 6.79% - - - 6.35% - 43.81% -
Total Cost 17,515 13,407 19,532 13,462 17,491 13,656 16,524 3.94%
-
Net Worth 65,069 63,075 63,029 45,526 48,303 45,742 48,344 21.83%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 724 - - -
Div Payout % - - - - 45.45% - - -
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 63,029 45,526 48,303 45,742 48,344 21.83%
NOSH 246,415 242,600 242,419 239,615 241,515 240,749 241,724 1.28%
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 11.21% -9.95% -8.36% -10.20% 8.35% -16.42% 4.16% -
ROE 3.40% -1.92% -2.39% -2.74% 3.30% -4.21% 1.51% -
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 8.19 5.03 7.44 5.10 7.90 4.87 7.13 9.65%
EPS 0.92 -0.50 -0.63 -0.52 0.66 -0.80 0.30 110.64%
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
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 0.87 0.54 0.79 0.54 0.84 0.51 0.76 9.40%
EPS 0.10 -0.05 -0.07 -0.05 0.07 -0.08 0.03 122.65%
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0286 0.0277 0.0277 0.02 0.0212 0.0201 0.0212 22.02%
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 2.20 3.68 2.22 3.33 1.96 3.90 2.73 -13.36%
P/EPS 19.62 -37.00 -26.54 -32.69 23.48 -23.75 64.57 -54.70%
EY 5.10 -2.70 -3.77 -3.06 4.26 -4.21 1.55 120.74%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
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 2.08 3.58 2.42 3.24 2.02 3.90 2.66 -15.08%
P/EPS 18.53 -36.00 -28.96 -31.73 24.24 -23.75 62.91 -55.63%
EY 5.40 -2.78 -3.45 -3.15 4.13 -4.21 1.59 125.43%
DY 0.00 0.00 0.00 0.00 1.88 0.00 0.00 -
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