[OVERSEA] QoQ TTM Result on 30-Sep-2015 [#2]

Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -92.51%
YoY- -141.82%
Quarter Report
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 61,520 61,056 60,272 60,029 61,498 62,370 64,016 -2.61%
PBT -1,398 -2,163 -62 -132 487 1,724 2,417 -
Tax -974 -922 -799 -975 -1,075 -1,183 -1,488 -24.63%
NP -2,372 -3,085 -861 -1,107 -588 541 929 -
-
NP to SH -2,372 -3,085 -848 -1,105 -574 592 1,000 -
-
Tax Rate - - - - 220.74% 68.62% 61.56% -
Total Cost 63,892 64,141 61,133 61,136 62,086 61,829 63,087 0.84%
-
Net Worth 63,075 63,029 45,526 48,303 45,742 48,344 48,870 18.56%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 736 -
Div Payout % - - - - - - 73.63% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 63,075 63,029 45,526 48,303 45,742 48,344 48,870 18.56%
NOSH 242,600 242,419 239,615 241,515 240,749 241,724 244,354 -0.47%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -3.86% -5.05% -1.43% -1.84% -0.96% 0.87% 1.45% -
ROE -3.76% -4.89% -1.86% -2.29% -1.25% 1.22% 2.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 25.36 25.19 25.15 24.86 25.54 25.80 26.20 -2.15%
EPS -0.98 -1.27 -0.35 -0.46 -0.24 0.24 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 0.26 0.26 0.19 0.20 0.19 0.20 0.20 19.13%
Adjusted Per Share Value based on latest NOSH - 241,515
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.70 2.68 2.64 2.63 2.70 2.74 2.81 -2.62%
EPS -0.10 -0.14 -0.04 -0.05 -0.03 0.03 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 0.0277 0.0277 0.02 0.0212 0.0201 0.0212 0.0214 18.78%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.185 0.165 0.17 0.155 0.19 0.195 0.19 -
P/RPS 0.73 0.66 0.68 0.62 0.74 0.76 0.73 0.00%
P/EPS -18.92 -12.97 -48.04 -33.88 -79.69 79.62 46.43 -
EY -5.29 -7.71 -2.08 -2.95 -1.25 1.26 2.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 0.71 0.63 0.89 0.78 1.00 0.97 0.95 -17.65%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 30/05/16 19/02/16 23/11/15 24/08/15 21/05/15 16/02/15 -
Price 0.18 0.18 0.165 0.16 0.19 0.19 0.205 -
P/RPS 0.71 0.71 0.66 0.64 0.74 0.74 0.78 -6.08%
P/EPS -18.41 -14.14 -46.62 -34.97 -79.69 77.58 50.09 -
EY -5.43 -7.07 -2.14 -2.86 -1.25 1.29 2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.46 -
P/NAPS 0.69 0.69 0.87 0.80 1.00 0.95 1.03 -23.45%

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