[OVERSEA] QoQ TTM Result on 31-Dec-2017 [#3]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -32.68%
YoY- 42.39%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 58,254 57,511 58,512 59,391 59,109 59,742 60,044 -1.99%
PBT -3,528 -3,796 -3,993 -46 69 807 1,052 -
Tax -962 -788 -872 -1,014 -860 -660 -593 38.02%
NP -4,490 -4,584 -4,865 -1,060 -791 147 459 -
-
NP to SH -4,449 -4,529 -4,795 -1,011 -762 162 459 -
-
Tax Rate - - - - 1,246.38% 81.78% 56.37% -
Total Cost 62,744 62,095 63,377 60,451 59,900 59,595 59,585 3.50%
-
Net Worth 58,203 58,203 58,133 62,977 62,977 62,979 63,015 -5.15%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 58,203 58,203 58,133 62,977 62,977 62,979 63,015 -5.15%
NOSH 246,415 246,415 246,415 246,415 246,415 246,415 242,368 1.10%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -7.71% -7.97% -8.31% -1.78% -1.34% 0.25% 0.76% -
ROE -7.64% -7.78% -8.25% -1.61% -1.21% 0.26% 0.73% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 24.02 23.71 24.16 24.52 24.40 24.66 24.77 -2.02%
EPS -1.83 -1.87 -1.98 -0.42 -0.31 0.07 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.24 0.24 0.26 0.26 0.26 0.26 -5.19%
Adjusted Per Share Value based on latest NOSH - 246,415
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.56 2.52 2.57 2.61 2.59 2.62 2.63 -1.78%
EPS -0.20 -0.20 -0.21 -0.04 -0.03 0.01 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0255 0.0255 0.0276 0.0276 0.0276 0.0277 -5.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.19 0.15 0.18 0.19 0.205 0.195 0.245 -
P/RPS 0.79 0.63 0.75 0.77 0.84 0.79 0.99 -13.95%
P/EPS -10.36 -8.03 -9.09 -45.52 -65.16 291.57 129.37 -
EY -9.66 -12.45 -11.00 -2.20 -1.53 0.34 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.63 0.75 0.73 0.79 0.75 0.94 -10.93%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 31/05/18 28/02/18 29/11/17 28/08/17 31/05/17 -
Price 0.125 0.17 0.20 0.195 0.205 0.21 0.205 -
P/RPS 0.52 0.72 0.83 0.80 0.84 0.85 0.83 -26.76%
P/EPS -6.81 -9.10 -10.10 -46.72 -65.16 314.00 108.25 -
EY -14.68 -10.99 -9.90 -2.14 -1.53 0.32 0.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.71 0.83 0.75 0.79 0.81 0.79 -24.31%

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