[OVERSEA] QoQ Quarter Result on 31-Mar-2016 [#4]

Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -20.95%
YoY- -306.44%
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 12,087 19,726 12,194 18,025 12,216 19,085 11,730 2.00%
PBT -1,166 2,372 -1,151 -825 -1,124 1,702 -1,916 -28.07%
Tax -80 -161 -62 -682 -122 -108 -10 297.48%
NP -1,246 2,211 -1,213 -1,507 -1,246 1,594 -1,926 -25.10%
-
NP to SH -1,246 2,211 -1,213 -1,507 -1,246 1,594 -1,926 -25.10%
-
Tax Rate - 6.79% - - - 6.35% - -
Total Cost 13,333 17,515 13,407 19,532 13,462 17,491 13,656 -1.57%
-
Net Worth 63,015 65,069 63,075 63,029 45,526 48,303 45,742 23.68%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 724 - -
Div Payout % - - - - - 45.45% - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 63,015 65,069 63,075 63,029 45,526 48,303 45,742 23.68%
NOSH 246,415 246,415 242,600 242,419 239,615 241,515 240,749 1.55%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -10.31% 11.21% -9.95% -8.36% -10.20% 8.35% -16.42% -
ROE -1.98% 3.40% -1.92% -2.39% -2.74% 3.30% -4.21% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.99 8.19 5.03 7.44 5.10 7.90 4.87 1.62%
EPS -0.51 0.92 -0.50 -0.63 -0.52 0.66 -0.80 -25.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.26 0.27 0.26 0.26 0.19 0.20 0.19 23.14%
Adjusted Per Share Value based on latest NOSH - 242,419
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 1.05 1.72 1.06 1.57 1.07 1.66 1.02 1.94%
EPS -0.11 0.19 -0.11 -0.13 -0.11 0.14 -0.17 -25.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.055 0.0567 0.055 0.055 0.0397 0.0421 0.0399 23.73%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.17 0.18 0.185 0.165 0.17 0.155 0.19 -
P/RPS 3.41 2.20 3.68 2.22 3.33 1.96 3.90 -8.52%
P/EPS -33.07 19.62 -37.00 -26.54 -32.69 23.48 -23.75 24.56%
EY -3.02 5.10 -2.70 -3.77 -3.06 4.26 -4.21 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 1.94 0.00 -
P/NAPS 0.65 0.67 0.71 0.63 0.89 0.78 1.00 -24.86%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 30/11/16 26/08/16 30/05/16 19/02/16 23/11/15 24/08/15 -
Price 0.17 0.17 0.18 0.18 0.165 0.16 0.19 -
P/RPS 3.41 2.08 3.58 2.42 3.24 2.02 3.90 -8.52%
P/EPS -33.07 18.53 -36.00 -28.96 -31.73 24.24 -23.75 24.56%
EY -3.02 5.40 -2.78 -3.45 -3.15 4.13 -4.21 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 0.65 0.63 0.69 0.69 0.87 0.80 1.00 -24.86%

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