[OVERSEA] QoQ Quarter Result on 31-Mar-2017 [#4]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 156.74%
YoY- 146.91%
Quarter Report
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 12,369 19,093 11,892 16,037 12,087 19,726 12,194 0.95%
PBT -1,281 1,634 -1,488 997 -1,166 2,372 -1,151 7.37%
Tax -234 -361 -66 -290 -80 -161 -62 141.82%
NP -1,515 1,273 -1,554 707 -1,246 2,211 -1,213 15.92%
-
NP to SH -1,495 1,287 -1,539 707 -1,246 2,211 -1,213 14.90%
-
Tax Rate - 22.09% - 29.09% - 6.79% - -
Total Cost 13,884 17,820 13,446 15,330 13,333 17,515 13,407 2.35%
-
Net Worth 62,977 62,977 62,979 63,015 63,015 65,069 63,075 -0.10%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 62,977 62,977 62,979 63,015 63,015 65,069 63,075 -0.10%
NOSH 246,415 246,415 246,415 246,415 246,415 246,415 242,600 1.04%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -12.25% 6.67% -13.07% 4.41% -10.31% 11.21% -9.95% -
ROE -2.37% 2.04% -2.44% 1.12% -1.98% 3.40% -1.92% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.11 7.88 4.91 6.62 4.99 8.19 5.03 1.05%
EPS -0.62 0.53 -0.64 0.29 -0.51 0.92 -0.50 15.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.26 0.26 0.27 0.26 0.00%
Adjusted Per Share Value based on latest NOSH - 246,415
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 1.08 1.67 1.04 1.40 1.05 1.72 1.06 1.25%
EPS -0.13 0.11 -0.13 0.06 -0.11 0.19 -0.11 11.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0549 0.0549 0.055 0.055 0.0567 0.055 -0.12%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.19 0.205 0.195 0.245 0.17 0.18 0.185 -
P/RPS 3.72 2.60 3.97 3.70 3.41 2.20 3.68 0.72%
P/EPS -30.78 38.58 -30.69 83.99 -33.07 19.62 -37.00 -11.51%
EY -3.25 2.59 -3.26 1.19 -3.02 5.10 -2.70 13.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.75 0.94 0.65 0.67 0.71 1.86%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 28/08/17 31/05/17 28/02/17 30/11/16 26/08/16 -
Price 0.195 0.205 0.21 0.205 0.17 0.17 0.18 -
P/RPS 3.82 2.60 4.28 3.10 3.41 2.08 3.58 4.40%
P/EPS -31.59 38.58 -33.05 70.28 -33.07 18.53 -36.00 -8.32%
EY -3.17 2.59 -3.03 1.42 -3.02 5.40 -2.78 9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.81 0.79 0.65 0.63 0.69 5.70%

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