[OVERSEA] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -6.19%
YoY- 17.28%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 19,804 8,280 44,228 43,564 47,568 48,776 46,920 -13.37%
PBT -7,900 -8,540 -4,504 -5,164 -5,952 -4,604 -7,664 0.50%
Tax 36 -280 -12 72 -264 -248 -40 -
NP -7,864 -8,820 -4,516 -5,092 -6,216 -4,852 -7,704 0.34%
-
NP to SH -7,864 -8,820 -4,516 -5,092 -6,156 -4,852 -7,704 0.34%
-
Tax Rate - - - - - - - -
Total Cost 27,668 17,100 48,744 48,656 53,784 53,628 54,624 -10.70%
-
Net Worth 61,113 46,077 53,353 58,203 62,979 63,075 45,742 4.94%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 61,113 46,077 53,353 58,203 62,979 63,075 45,742 4.94%
NOSH 884,754 246,415 246,415 246,415 246,415 242,600 240,749 24.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -39.71% -106.52% -10.21% -11.69% -13.07% -9.95% -16.42% -
ROE -12.87% -19.14% -8.46% -8.75% -9.77% -7.69% -16.84% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.27 3.41 18.24 17.96 19.64 20.11 19.49 -30.09%
EPS -0.92 -3.64 -1.88 -2.08 -2.56 -2.00 -3.20 -18.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.19 0.22 0.24 0.26 0.26 0.19 -15.31%
Adjusted Per Share Value based on latest NOSH - 246,415
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 0.87 0.36 1.94 1.91 2.09 2.14 2.06 -13.37%
EPS -0.35 -0.39 -0.20 -0.22 -0.27 -0.21 -0.34 0.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0202 0.0234 0.0255 0.0276 0.0277 0.0201 4.90%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.095 0.18 0.11 0.15 0.195 0.185 0.19 -
P/RPS 4.19 5.27 0.60 0.84 0.99 0.92 0.97 27.58%
P/EPS -10.55 -4.95 -5.91 -7.14 -7.67 -9.25 -5.94 10.03%
EY -9.48 -20.20 -16.93 -14.00 -13.03 -10.81 -16.84 -9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.95 0.50 0.63 0.75 0.71 1.00 5.25%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 28/09/21 28/08/20 30/08/19 30/08/18 28/08/17 26/08/16 24/08/15 -
Price 0.095 0.705 0.145 0.17 0.21 0.18 0.19 -
P/RPS 4.19 20.65 0.80 0.95 1.07 0.90 0.97 27.58%
P/EPS -10.55 -19.38 -7.79 -8.10 -8.26 -9.00 -5.94 10.03%
EY -9.48 -5.16 -12.84 -12.35 -12.10 -11.11 -16.84 -9.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 3.71 0.66 0.71 0.81 0.69 1.00 5.25%

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