[OVERSEA] QoQ Quarter Result on 31-Mar-2013 [#4]

Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -144.5%
YoY- -442.95%
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 12,971 21,092 12,525 18,815 14,283 21,453 12,984 -0.06%
PBT 575 3,016 -419 -2,067 -1,044 1,292 -1,800 -
Tax -487 -273 -167 -554 -41 -233 123 -
NP 88 2,743 -586 -2,621 -1,085 1,059 -1,677 -
-
NP to SH 123 2,774 -575 -2,555 -1,045 1,101 -1,676 -
-
Tax Rate 84.70% 9.05% - - - 18.03% - -
Total Cost 12,883 18,349 13,111 21,436 15,368 20,394 14,661 -8.23%
-
Net Worth 51,659 51,552 47,499 49,193 51,034 53,826 52,005 -0.44%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 51,659 51,552 47,499 49,193 51,034 53,826 52,005 -0.44%
NOSH 245,999 245,486 249,999 245,966 243,023 244,666 247,647 -0.44%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.68% 13.00% -4.68% -13.93% -7.60% 4.94% -12.92% -
ROE 0.24% 5.38% -1.21% -5.19% -2.05% 2.05% -3.22% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.27 8.59 5.01 7.65 5.88 8.77 5.24 0.38%
EPS 0.05 1.13 -0.23 -1.04 -0.43 0.45 -0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.20 0.21 0.22 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 245,966
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.13 1.84 1.09 1.64 1.25 1.87 1.13 0.00%
EPS 0.01 0.24 -0.05 -0.22 -0.09 0.10 -0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.045 0.0414 0.0429 0.0445 0.0469 0.0454 -0.43%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.125 0.11 0.115 0.12 0.13 0.125 0.13 -
P/RPS 2.37 1.28 2.30 1.57 2.21 1.43 2.48 -2.97%
P/EPS 250.00 9.73 -50.00 -11.55 -30.23 27.78 -19.21 -
EY 0.40 10.27 -2.00 -8.66 -3.31 3.60 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.61 0.60 0.62 0.57 0.62 -2.15%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 17/02/14 20/11/13 23/08/13 22/05/13 27/02/13 26/11/12 22/08/12 -
Price 0.125 0.125 0.115 0.135 0.12 0.115 0.13 -
P/RPS 2.37 1.45 2.30 1.76 2.04 1.31 2.48 -2.97%
P/EPS 250.00 11.06 -50.00 -13.00 -27.91 25.56 -19.21 -
EY 0.40 9.04 -2.00 -7.69 -3.58 3.91 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.61 0.68 0.57 0.52 0.62 -2.15%

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