[OVERSEA] QoQ TTM Result on 31-Dec-2018 [#3]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -5.28%
YoY- -363.3%
Quarter Report
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 55,343 55,352 55,186 57,396 58,254 57,511 58,512 -3.64%
PBT -2,704 -3,526 -3,691 -3,838 -3,528 -3,796 -3,993 -22.86%
Tax -756 -776 -755 -867 -962 -788 -872 -9.06%
NP -3,460 -4,302 -4,446 -4,705 -4,490 -4,584 -4,865 -20.30%
-
NP to SH -3,460 -4,302 -4,446 -4,684 -4,449 -4,529 -4,795 -19.53%
-
Tax Rate - - - - - - - -
Total Cost 58,803 59,654 59,632 62,101 62,744 62,095 63,377 -4.86%
-
Net Worth 55,778 53,353 53,353 58,203 58,203 58,203 58,133 -2.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 55,778 53,353 53,353 58,203 58,203 58,203 58,133 -2.71%
NOSH 246,415 246,415 246,415 246,415 246,415 246,415 246,415 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -6.25% -7.77% -8.06% -8.20% -7.71% -7.97% -8.31% -
ROE -6.20% -8.06% -8.33% -8.05% -7.64% -7.78% -8.25% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.82 22.82 22.76 23.67 24.02 23.71 24.16 -3.72%
EPS -1.43 -1.77 -1.83 -1.93 -1.83 -1.87 -1.98 -19.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.22 0.22 0.24 0.24 0.24 0.24 -2.79%
Adjusted Per Share Value based on latest NOSH - 246,415
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 2.43 2.43 2.42 2.52 2.56 2.52 2.57 -3.66%
EPS -0.15 -0.19 -0.20 -0.21 -0.20 -0.20 -0.21 -20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0245 0.0234 0.0234 0.0255 0.0255 0.0255 0.0255 -2.62%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.15 0.11 0.115 0.11 0.19 0.15 0.18 -
P/RPS 0.66 0.48 0.51 0.46 0.79 0.63 0.75 -8.16%
P/EPS -10.51 -6.20 -6.27 -5.70 -10.36 -8.03 -9.09 10.15%
EY -9.51 -16.13 -15.94 -17.56 -9.66 -12.45 -11.00 -9.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.52 0.46 0.79 0.63 0.75 -9.09%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 30/08/19 31/05/19 27/02/19 29/11/18 30/08/18 31/05/18 -
Price 0.13 0.145 0.13 0.13 0.125 0.17 0.20 -
P/RPS 0.57 0.64 0.57 0.55 0.52 0.72 0.83 -22.14%
P/EPS -9.11 -8.17 -7.09 -6.73 -6.81 -9.10 -10.10 -6.64%
EY -10.97 -12.23 -14.10 -14.86 -14.68 -10.99 -9.90 7.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.66 0.59 0.54 0.52 0.71 0.83 -22.14%

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