[OVERSEA] YoY Cumulative Quarter Result on 30-Jun-2013 [#1]

Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 86.97%
YoY- 65.69%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 12,194 11,730 12,602 12,525 12,984 13,985 18,648 -6.56%
PBT -1,151 -1,916 -679 -419 -1,800 -376 2,133 -
Tax -62 -10 -118 -167 123 -333 -588 -30.20%
NP -1,213 -1,926 -797 -586 -1,677 -709 1,545 -
-
NP to SH -1,213 -1,926 -760 -575 -1,676 -709 1,545 -
-
Tax Rate - - - - - - 27.57% -
Total Cost 13,407 13,656 13,399 13,111 14,661 14,694 17,103 -3.81%
-
Net Worth 63,075 45,742 49,032 47,499 52,005 53,567 41,962 6.73%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 63,075 45,742 49,032 47,499 52,005 53,567 41,962 6.73%
NOSH 242,600 240,749 245,161 249,999 247,647 243,488 190,740 3.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin -9.95% -16.42% -6.32% -4.68% -12.92% -5.07% 8.29% -
ROE -1.92% -4.21% -1.55% -1.21% -3.22% -1.32% 3.68% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 5.03 4.87 5.14 5.01 5.24 5.74 9.78 -10.08%
EPS -0.50 -0.80 -0.31 -0.23 -0.68 -0.22 0.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.19 0.20 0.19 0.21 0.22 0.22 2.70%
Adjusted Per Share Value based on latest NOSH - 249,999
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 0.54 0.51 0.55 0.55 0.57 0.61 0.82 -6.46%
EPS -0.05 -0.08 -0.03 -0.03 -0.07 -0.03 0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0277 0.0201 0.0215 0.0208 0.0228 0.0235 0.0184 6.75%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.185 0.19 0.26 0.115 0.13 0.135 0.00 -
P/RPS 3.68 3.90 5.06 2.30 2.48 2.35 0.00 -
P/EPS -37.00 -23.75 -83.87 -50.00 -19.21 -46.36 0.00 -
EY -2.70 -4.21 -1.19 -2.00 -5.21 -2.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.00 1.30 0.61 0.62 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 26/08/16 24/08/15 26/08/14 23/08/13 22/08/12 19/08/11 18/05/10 -
Price 0.18 0.19 0.215 0.115 0.13 0.11 0.20 -
P/RPS 3.58 3.90 4.18 2.30 2.48 1.92 2.05 9.32%
P/EPS -36.00 -23.75 -69.35 -50.00 -19.21 -37.78 24.69 -
EY -2.78 -4.21 -1.44 -2.00 -5.21 -2.65 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.00 1.08 0.61 0.62 0.50 0.91 -4.32%

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