[OVERSEA] QoQ Quarter Result on 31-Mar-2012 [#4]

Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 164.73%
YoY- -48.19%
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,283 21,453 12,984 18,494 14,270 21,217 13,985 1.40%
PBT -1,044 1,292 -1,800 1,502 -1,617 1,786 -376 96.93%
Tax -41 -233 123 -757 466 -534 -333 -75.09%
NP -1,085 1,059 -1,677 745 -1,151 1,252 -709 32.62%
-
NP to SH -1,045 1,101 -1,676 745 -1,151 1,252 -709 29.36%
-
Tax Rate - 18.03% - 50.40% - 29.90% - -
Total Cost 15,368 20,394 14,661 17,749 15,421 19,965 14,694 3.02%
-
Net Worth 51,034 53,826 52,005 53,899 53,876 52,627 53,399 -2.96%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 51,034 53,826 52,005 53,899 53,876 52,627 53,399 -2.96%
NOSH 243,023 244,666 247,647 244,999 244,893 239,215 242,727 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.60% 4.94% -12.92% 4.03% -8.07% 5.90% -5.07% -
ROE -2.05% 2.05% -3.22% 1.38% -2.14% 2.38% -1.33% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 5.88 8.77 5.24 7.55 5.83 8.87 5.76 1.37%
EPS -0.43 0.45 -0.68 0.30 -0.47 0.51 -0.22 56.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.21 0.22 0.22 0.22 0.22 -3.04%
Adjusted Per Share Value based on latest NOSH - 244,999
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 0.63 0.94 0.57 0.81 0.63 0.93 0.61 2.16%
EPS -0.05 0.05 -0.07 0.03 -0.05 0.05 -0.03 40.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0224 0.0236 0.0228 0.0237 0.0236 0.0231 0.0234 -2.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.13 0.125 0.13 0.14 0.12 0.10 0.135 -
P/RPS 2.21 1.43 2.48 1.85 2.06 1.13 2.34 -3.72%
P/EPS -30.23 27.78 -19.21 46.04 -25.53 19.11 -46.22 -24.55%
EY -3.31 3.60 -5.21 2.17 -3.92 5.23 -2.16 32.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.57 0.62 0.64 0.55 0.45 0.61 1.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 26/11/12 22/08/12 25/05/12 28/02/12 29/11/11 19/08/11 -
Price 0.12 0.115 0.13 0.115 0.125 0.12 0.11 -
P/RPS 2.04 1.31 2.48 1.52 2.15 1.35 1.91 4.46%
P/EPS -27.91 25.56 -19.21 37.82 -26.60 22.93 -37.66 -18.03%
EY -3.58 3.91 -5.21 2.64 -3.76 4.36 -2.66 21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.62 0.52 0.57 0.55 0.50 9.08%

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