[OVERSEA] QoQ Quarter Result on 31-Mar-2021 [#4]

Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -59.38%
YoY- 1.79%
Quarter Report
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 4,009 12,592 4,951 4,169 3,088 14,036 2,070 55.18%
PBT -3,080 2,052 -1,975 -5,176 -3,308 3,334 -2,135 27.58%
Tax 102 -204 9 -144 -30 -166 -70 -
NP -2,978 1,848 -1,966 -5,320 -3,338 3,168 -2,205 22.11%
-
NP to SH -2,978 1,848 -1,966 -5,320 -3,338 3,168 -2,205 22.11%
-
Tax Rate - 9.94% - - - 4.98% - -
Total Cost 6,987 10,744 6,917 9,489 6,426 10,868 4,275 38.62%
-
Net Worth 69,682 61,113 61,113 55,568 46,077 50,928 46,077 31.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 69,682 61,113 61,113 55,568 46,077 50,928 46,077 31.65%
NOSH 1,146,670 884,754 884,754 884,754 246,415 246,415 246,415 177.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -74.28% 14.68% -39.71% -127.61% -108.10% 22.57% -106.52% -
ROE -4.27% 3.02% -3.22% -9.57% -7.24% 6.22% -4.79% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.40 1.44 0.57 0.53 1.27 5.79 0.85 -39.41%
EPS -0.30 0.21 -0.23 -0.67 -1.38 1.31 -0.91 -52.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.07 0.19 0.21 0.19 -48.51%
Adjusted Per Share Value based on latest NOSH - 884,754
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 0.35 1.10 0.43 0.36 0.27 1.22 0.18 55.59%
EPS -0.26 0.16 -0.17 -0.46 -0.29 0.28 -0.19 23.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0608 0.0533 0.0533 0.0485 0.0402 0.0444 0.0402 31.66%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.12 0.095 0.095 0.14 0.635 0.685 0.18 -
P/RPS 29.80 6.59 16.75 26.66 49.87 11.84 21.09 25.84%
P/EPS -40.11 44.88 -42.19 -20.89 -46.13 52.44 -19.80 59.89%
EY -2.49 2.23 -2.37 -4.79 -2.17 1.91 -5.05 -37.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.36 1.36 2.00 3.34 3.26 0.95 47.81%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 28/09/21 31/05/21 26/02/21 26/11/20 28/08/20 -
Price 0.145 0.105 0.095 0.11 0.175 0.635 0.705 -
P/RPS 36.00 7.28 16.75 20.95 13.74 10.97 82.60 -42.42%
P/EPS -48.47 49.61 -42.19 -16.41 -12.71 48.61 -77.54 -26.82%
EY -2.06 2.02 -2.37 -6.09 -7.87 2.06 -1.29 36.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.50 1.36 1.57 0.92 3.02 3.71 -32.15%

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