[OVERSEA] QoQ TTM Result on 30-Sep-2013 [#2]

Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 54.42%
YoY- -42.81%
Quarter Report
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,552 65,475 65,403 66,715 67,076 67,535 67,214 -1.65%
PBT 4,881 5,141 1,105 -514 -2,238 -3,619 -50 -
Tax -1,742 -1,791 -1,481 -1,035 -995 -705 -908 54.58%
NP 3,139 3,350 -376 -1,549 -3,233 -4,324 -958 -
-
NP to SH 3,291 3,476 -217 -1,401 -3,074 -4,175 -875 -
-
Tax Rate 35.69% 34.84% 134.03% - - - - -
Total Cost 62,413 62,125 65,779 68,264 70,309 71,859 68,172 -5.72%
-
Net Worth 49,032 51,537 51,659 51,552 47,499 49,193 51,034 -2.63%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 736 736 - - - - - -
Div Payout % 22.37% 21.18% - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 49,032 51,537 51,659 51,552 47,499 49,193 51,034 -2.63%
NOSH 245,161 245,416 245,999 245,486 249,999 245,966 243,023 0.58%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.79% 5.12% -0.57% -2.32% -4.82% -6.40% -1.43% -
ROE 6.71% 6.74% -0.42% -2.72% -6.47% -8.49% -1.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.74 26.68 26.59 27.18 26.83 27.46 27.66 -2.23%
EPS 1.34 1.42 -0.09 -0.57 -1.23 -1.70 -0.36 -
DPS 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.21 0.21 0.19 0.20 0.21 -3.20%
Adjusted Per Share Value based on latest NOSH - 245,486
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.88 2.87 2.87 2.93 2.94 2.96 2.95 -1.59%
EPS 0.14 0.15 -0.01 -0.06 -0.13 -0.18 -0.04 -
DPS 0.03 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0226 0.0227 0.0226 0.0208 0.0216 0.0224 -2.70%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.26 0.155 0.125 0.11 0.115 0.12 0.13 -
P/RPS 0.97 0.58 0.47 0.40 0.43 0.44 0.47 62.31%
P/EPS 19.37 10.94 -141.71 -19.27 -9.35 -7.07 -36.11 -
EY 5.16 9.14 -0.71 -5.19 -10.69 -14.14 -2.77 -
DY 1.15 1.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.74 0.60 0.52 0.61 0.60 0.62 64.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 17/02/14 20/11/13 23/08/13 22/05/13 27/02/13 -
Price 0.215 0.195 0.125 0.125 0.115 0.135 0.12 -
P/RPS 0.80 0.73 0.47 0.46 0.43 0.49 0.43 51.44%
P/EPS 16.02 13.77 -141.71 -21.90 -9.35 -7.95 -33.33 -
EY 6.24 7.26 -0.71 -4.57 -10.69 -12.57 -3.00 -
DY 1.40 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.60 0.60 0.61 0.68 0.57 53.29%

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