[OVERSEA] QoQ TTM Result on 30-Sep-2019 [#2]

Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 19.57%
YoY- 22.23%
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 42,807 51,794 54,302 55,343 55,352 55,186 57,396 -17.77%
PBT -5,693 -4,684 -2,140 -2,704 -3,526 -3,691 -3,838 30.09%
Tax -838 -771 -708 -756 -776 -755 -867 -2.24%
NP -6,531 -5,455 -2,848 -3,460 -4,302 -4,446 -4,705 24.46%
-
NP to SH -6,531 -5,455 -2,848 -3,460 -4,302 -4,446 -4,684 24.83%
-
Tax Rate - - - - - - - -
Total Cost 49,338 57,249 57,150 58,803 59,654 59,632 62,101 -14.23%
-
Net Worth 46,077 48,503 53,353 55,778 53,353 53,353 58,203 -14.43%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 46,077 48,503 53,353 55,778 53,353 53,353 58,203 -14.43%
NOSH 246,415 246,415 246,415 246,415 246,415 246,415 246,415 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -15.26% -10.53% -5.24% -6.25% -7.77% -8.06% -8.20% -
ROE -14.17% -11.25% -5.34% -6.20% -8.06% -8.33% -8.05% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.65 21.36 22.39 22.82 22.82 22.76 23.67 -17.78%
EPS -2.69 -2.25 -1.17 -1.43 -1.77 -1.83 -1.93 24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.22 0.23 0.22 0.22 0.24 -14.43%
Adjusted Per Share Value based on latest NOSH - 246,415
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 1.88 2.27 2.38 2.43 2.43 2.42 2.52 -17.75%
EPS -0.29 -0.24 -0.12 -0.15 -0.19 -0.20 -0.21 24.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0213 0.0234 0.0245 0.0234 0.0234 0.0255 -14.39%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.18 0.12 0.13 0.15 0.11 0.115 0.11 -
P/RPS 1.02 0.56 0.58 0.66 0.48 0.51 0.46 70.12%
P/EPS -6.68 -5.33 -11.07 -10.51 -6.20 -6.27 -5.70 11.16%
EY -14.96 -18.74 -9.03 -9.51 -16.13 -15.94 -17.56 -10.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.60 0.59 0.65 0.50 0.52 0.46 62.24%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/06/20 26/02/20 27/11/19 30/08/19 31/05/19 27/02/19 -
Price 0.705 0.20 0.135 0.13 0.145 0.13 0.13 -
P/RPS 3.99 0.94 0.60 0.57 0.64 0.57 0.55 275.20%
P/EPS -26.18 -8.89 -11.50 -9.11 -8.17 -7.09 -6.73 147.54%
EY -3.82 -11.25 -8.70 -10.97 -12.23 -14.10 -14.86 -59.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.71 1.00 0.61 0.57 0.66 0.59 0.54 261.82%

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