[OVERSEA] QoQ Quarter Result on 31-Mar-2015 [#4]

Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 148.18%
YoY- -35.85%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 12,216 19,085 11,730 17,241 11,973 20,554 12,602 -2.04%
PBT -1,124 1,702 -1,916 1,276 -1,194 2,321 -679 39.80%
Tax -122 -108 -10 -559 -298 -208 -118 2.24%
NP -1,246 1,594 -1,926 717 -1,492 2,113 -797 34.59%
-
NP to SH -1,246 1,594 -1,926 730 -1,515 2,125 -760 38.91%
-
Tax Rate - 6.35% - 43.81% - 8.96% - -
Total Cost 13,462 17,491 13,656 16,524 13,465 18,441 13,399 0.31%
-
Net Worth 45,526 48,303 45,742 48,344 48,870 51,293 49,032 -4.81%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 724 - - - - - -
Div Payout % - 45.45% - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 45,526 48,303 45,742 48,344 48,870 51,293 49,032 -4.81%
NOSH 239,615 241,515 240,749 241,724 244,354 244,252 245,161 -1.50%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -10.20% 8.35% -16.42% 4.16% -12.46% 10.28% -6.32% -
ROE -2.74% 3.30% -4.21% 1.51% -3.10% 4.14% -1.55% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.10 7.90 4.87 7.13 4.90 8.42 5.14 -0.51%
EPS -0.52 0.66 -0.80 0.30 -0.62 0.87 -0.31 41.04%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.19 0.20 0.20 0.21 0.20 -3.35%
Adjusted Per Share Value based on latest NOSH - 241,724
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.07 1.66 1.02 1.50 1.04 1.79 1.10 -1.82%
EPS -0.11 0.14 -0.17 0.06 -0.13 0.19 -0.07 35.05%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0397 0.0421 0.0399 0.0422 0.0426 0.0447 0.0428 -4.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.17 0.155 0.19 0.195 0.19 0.215 0.26 -
P/RPS 3.33 1.96 3.90 2.73 3.88 2.55 5.06 -24.28%
P/EPS -32.69 23.48 -23.75 64.57 -30.65 24.71 -83.87 -46.54%
EY -3.06 4.26 -4.21 1.55 -3.26 4.05 -1.19 87.37%
DY 0.00 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.78 1.00 0.97 0.95 1.02 1.30 -22.26%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 19/02/16 23/11/15 24/08/15 21/05/15 16/02/15 18/11/14 26/08/14 -
Price 0.165 0.16 0.19 0.19 0.205 0.21 0.215 -
P/RPS 3.24 2.02 3.90 2.66 4.18 2.50 4.18 -15.57%
P/EPS -31.73 24.24 -23.75 62.91 -33.06 24.14 -69.35 -40.53%
EY -3.15 4.13 -4.21 1.59 -3.02 4.14 -1.44 68.27%
DY 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 1.00 0.95 1.03 1.00 1.08 -13.38%

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