[OVERSEA] YoY Annualized Quarter 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- 147.83%
YoY- 1048.94%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 61,974 35,084 32,212 61,768 61,454 61,970 63,840 -0.49%
PBT 5,414 154 2,228 3,196 1,222 294 2,442 14.18%
Tax -446 -390 -302 -1,036 -1,034 -852 -446 0.00%
NP 4,968 -236 1,926 2,160 188 -558 1,996 16.40%
-
NP to SH 4,968 -236 1,926 2,160 188 -500 1,996 16.40%
-
Tax Rate 8.24% 253.25% 13.55% 32.42% 84.62% 289.80% 18.26% -
Total Cost 57,006 35,320 30,286 59,608 61,266 62,528 61,844 -1.34%
-
Net Worth 79,447 61,113 50,928 55,778 58,203 62,977 65,069 3.38%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 79,447 61,113 50,928 55,778 58,203 62,977 65,069 3.38%
NOSH 1,146,670 884,754 246,415 246,415 246,415 246,415 246,415 29.19%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.02% -0.67% 5.98% 3.50% 0.31% -0.90% 3.13% -
ROE 6.25% -0.39% 3.78% 3.87% 0.32% -0.79% 3.07% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 5.46 4.02 13.28 25.47 25.34 25.58 26.49 -23.13%
EPS 0.44 -0.02 0.80 0.90 0.08 -0.20 0.82 -9.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.21 0.23 0.24 0.26 0.27 -20.13%
Adjusted Per Share Value based on latest NOSH - 246,415
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 2.72 1.54 1.41 2.71 2.70 2.72 2.80 -0.48%
EPS 0.22 -0.01 0.08 0.09 0.01 -0.02 0.09 16.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0268 0.0223 0.0245 0.0255 0.0276 0.0286 3.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.085 0.095 0.685 0.15 0.19 0.205 0.18 -
P/RPS 1.56 2.36 5.16 0.59 0.75 0.80 0.68 14.83%
P/EPS 19.42 -351.44 86.25 16.84 245.09 -99.31 21.73 -1.85%
EY 5.15 -0.28 1.16 5.94 0.41 -1.01 4.60 1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.36 3.26 0.65 0.79 0.79 0.67 10.34%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 29/11/21 26/11/20 27/11/19 29/11/18 29/11/17 30/11/16 -
Price 0.10 0.105 0.635 0.13 0.125 0.205 0.17 -
P/RPS 1.83 2.61 4.78 0.51 0.49 0.80 0.64 19.12%
P/EPS 22.85 -388.44 79.96 14.60 161.25 -99.31 20.53 1.79%
EY 4.38 -0.26 1.25 6.85 0.62 -1.01 4.87 -1.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.50 3.02 0.57 0.52 0.79 0.63 14.63%

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