[OVERSEA] QoQ TTM Result on 31-Dec-2020 [#3]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -39.84%
YoY- -173.6%
Quarter Report
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 24,800 26,244 23,363 29,634 37,016 42,807 51,794 -38.76%
PBT -8,407 -7,125 -7,285 -7,364 -5,083 -5,693 -4,684 47.63%
Tax -369 -331 -410 -428 -489 -838 -771 -38.78%
NP -8,776 -7,456 -7,695 -7,792 -5,572 -6,531 -5,455 37.25%
-
NP to SH -8,776 -7,456 -7,695 -7,792 -5,572 -6,531 -5,455 37.25%
-
Tax Rate - - - - - - - -
Total Cost 33,576 33,700 31,058 37,426 42,588 49,338 57,249 -29.91%
-
Net Worth 61,113 61,113 55,568 46,077 50,928 46,077 48,503 16.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 61,113 61,113 55,568 46,077 50,928 46,077 48,503 16.64%
NOSH 884,754 884,754 884,754 246,415 246,415 246,415 246,415 134.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -35.39% -28.41% -32.94% -26.29% -15.05% -15.26% -10.53% -
ROE -14.36% -12.20% -13.85% -16.91% -10.94% -14.17% -11.25% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.84 3.01 2.94 12.22 15.26 17.65 21.36 -73.91%
EPS -1.01 -0.85 -0.97 -3.21 -2.30 -2.69 -2.25 -41.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.19 0.21 0.19 0.20 -50.30%
Adjusted Per Share Value based on latest NOSH - 246,415
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.09 1.15 1.03 1.30 1.62 1.88 2.27 -38.65%
EPS -0.39 -0.33 -0.34 -0.34 -0.24 -0.29 -0.24 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0268 0.0244 0.0202 0.0223 0.0202 0.0213 16.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.095 0.095 0.14 0.635 0.685 0.18 0.12 -
P/RPS 3.34 3.16 4.76 5.20 4.49 1.02 0.56 228.52%
P/EPS -9.45 -11.12 -14.44 -19.76 -29.81 -6.68 -5.33 46.43%
EY -10.58 -8.99 -6.92 -5.06 -3.35 -14.96 -18.74 -31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.36 2.00 3.34 3.26 0.95 0.60 72.46%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 28/09/21 31/05/21 26/02/21 26/11/20 28/08/20 29/06/20 -
Price 0.105 0.095 0.11 0.175 0.635 0.705 0.20 -
P/RPS 3.70 3.16 3.74 1.43 4.16 3.99 0.94 149.08%
P/EPS -10.45 -11.12 -11.35 -5.45 -27.64 -26.18 -8.89 11.36%
EY -9.57 -8.99 -8.81 -18.36 -3.62 -3.82 -11.25 -10.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.36 1.57 0.92 3.02 3.71 1.00 31.00%

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