[OVERSEA] QoQ Quarter Result on 31-Mar-2014 [#4]

Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 825.2%
YoY- 144.54%
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 11,973 20,554 12,602 18,887 12,971 21,092 12,525 -2.95%
PBT -1,194 2,321 -679 1,969 575 3,016 -419 100.61%
Tax -298 -208 -118 -864 -487 -273 -167 46.96%
NP -1,492 2,113 -797 1,105 88 2,743 -586 86.14%
-
NP to SH -1,515 2,125 -760 1,138 123 2,774 -575 90.42%
-
Tax Rate - 8.96% - 43.88% 84.70% 9.05% - -
Total Cost 13,465 18,441 13,399 17,782 12,883 18,349 13,111 1.78%
-
Net Worth 48,870 51,293 49,032 51,537 51,659 51,552 47,499 1.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - 736 - - - -
Div Payout % - - - 64.70% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 48,870 51,293 49,032 51,537 51,659 51,552 47,499 1.90%
NOSH 244,354 244,252 245,161 245,416 245,999 245,486 249,999 -1.50%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -12.46% 10.28% -6.32% 5.85% 0.68% 13.00% -4.68% -
ROE -3.10% 4.14% -1.55% 2.21% 0.24% 5.38% -1.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.90 8.42 5.14 7.70 5.27 8.59 5.01 -1.46%
EPS -0.62 0.87 -0.31 0.46 0.05 1.13 -0.23 93.34%
DPS 0.00 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.21 0.21 0.21 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 245,416
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.04 1.79 1.10 1.65 1.13 1.84 1.09 -3.07%
EPS -0.13 0.19 -0.07 0.10 0.01 0.24 -0.05 88.75%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 0.0426 0.0447 0.0428 0.0449 0.0451 0.045 0.0414 1.91%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.19 0.215 0.26 0.155 0.125 0.11 0.115 -
P/RPS 3.88 2.55 5.06 2.01 2.37 1.28 2.30 41.57%
P/EPS -30.65 24.71 -83.87 33.43 250.00 9.73 -50.00 -27.77%
EY -3.26 4.05 -1.19 2.99 0.40 10.27 -2.00 38.37%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.30 0.74 0.60 0.52 0.61 34.24%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 26/08/14 28/05/14 17/02/14 20/11/13 23/08/13 -
Price 0.205 0.21 0.215 0.195 0.125 0.125 0.115 -
P/RPS 4.18 2.50 4.18 2.53 2.37 1.45 2.30 48.76%
P/EPS -33.06 24.14 -69.35 42.05 250.00 11.06 -50.00 -24.04%
EY -3.02 4.14 -1.44 2.38 0.40 9.04 -2.00 31.52%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 1.03 1.00 1.08 0.93 0.60 0.60 0.61 41.66%

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