[OVERSEA] QoQ 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?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 10,514 21,382 12,194 18,648 0 0 0 -
PBT -1,771 1,306 -1,175 2,133 0 0 0 -
Tax -179 -360 320 -588 0 0 0 -
NP -1,950 946 -855 1,545 0 0 0 -
-
NP to SH -1,950 946 -855 1,545 0 0 0 -
-
Tax Rate - 27.57% - 27.57% - - - -
Total Cost 12,464 20,436 13,049 17,103 0 0 0 -
-
Net Worth 51,187 53,364 51,299 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 51,187 53,364 51,299 41,962 0 0 0 -
NOSH 243,749 242,564 244,285 190,740 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 -18.55% 4.42% -7.01% 8.29% 0.00% 0.00% 0.00% -
ROE -3.81% 1.77% -1.67% 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 4.31 8.81 4.99 9.78 0.00 0.00 0.00 -
EPS -0.80 0.39 -0.35 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 0.46 0.94 0.54 0.82 0.00 0.00 0.00 -
EPS -0.09 0.04 -0.04 0.07 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0234 0.0225 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 3.48 1.82 3.81 0.00 0.00 0.00 0.00 -
P/EPS -18.75 41.03 -54.29 0.00 0.00 0.00 0.00 -
EY -5.33 2.44 -1.84 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 3.48 1.70 3.81 2.05 0.00 0.00 0.00 -
P/EPS -18.75 38.46 -54.29 24.69 0.00 0.00 0.00 -
EY -5.33 2.60 -1.84 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