[OVERSEA] QoQ Quarter Result on 31-Dec-2019 [#3]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- -150.61%
YoY- 35.38%
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 14,036 2,070 10,440 10,470 19,827 11,057 12,948 5.51%
PBT 3,334 -2,135 -5,255 -1,027 2,724 -1,126 -2,711 -
Tax -166 -70 -162 -91 -515 -3 -99 41.00%
NP 3,168 -2,205 -5,417 -1,118 2,209 -1,129 -2,810 -
-
NP to SH 3,168 -2,205 -5,417 -1,118 2,209 -1,129 -2,810 -
-
Tax Rate 4.98% - - - 18.91% - - -
Total Cost 10,868 4,275 15,857 11,588 17,618 12,186 15,758 -21.88%
-
Net Worth 50,928 46,077 48,503 53,353 55,778 53,353 53,353 -3.04%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 50,928 46,077 48,503 53,353 55,778 53,353 53,353 -3.04%
NOSH 246,415 246,415 246,415 246,415 246,415 246,415 246,415 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 22.57% -106.52% -51.89% -10.68% 11.14% -10.21% -21.70% -
ROE 6.22% -4.79% -11.17% -2.10% 3.96% -2.12% -5.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 5.79 0.85 4.30 4.32 8.18 4.56 5.34 5.52%
EPS 1.31 -0.91 -2.23 -0.46 0.91 -0.47 -1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.20 0.22 0.23 0.22 0.22 -3.04%
Adjusted Per Share Value based on latest NOSH - 246,415
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 0.62 0.09 0.46 0.46 0.87 0.49 0.57 5.74%
EPS 0.14 -0.10 -0.24 -0.05 0.10 -0.05 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0202 0.0213 0.0234 0.0245 0.0234 0.0234 -3.15%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.685 0.18 0.12 0.13 0.15 0.11 0.115 -
P/RPS 11.84 21.09 2.79 3.01 1.83 2.41 2.15 210.87%
P/EPS 52.44 -19.80 -5.37 -28.20 16.47 -23.63 -9.92 -
EY 1.91 -5.05 -18.61 -3.55 6.07 -4.23 -10.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.26 0.95 0.60 0.59 0.65 0.50 0.52 238.86%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 29/06/20 26/02/20 27/11/19 30/08/19 31/05/19 -
Price 0.635 0.705 0.20 0.135 0.13 0.145 0.13 -
P/RPS 10.97 82.60 4.65 3.13 1.59 3.18 2.43 172.40%
P/EPS 48.61 -77.54 -8.95 -29.28 14.27 -31.15 -11.22 -
EY 2.06 -1.29 -11.17 -3.41 7.01 -3.21 -8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.71 1.00 0.61 0.57 0.66 0.59 196.12%

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