[OVERSEA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 139.12%
YoY--%
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Revenue 46,588 48,720 49,472 52,224 0 -
PBT 3,173 -1,551 -207 2,254 0 -
Tax -928 -151 -226 -628 0 -
NP 2,245 -1,702 -433 1,626 0 -
-
NP to SH 2,323 -1,619 -433 1,626 0 -
-
Tax Rate 29.25% - - 27.86% - -
Total Cost 44,343 50,422 49,905 50,598 0 -
-
Net Worth 51,350 51,513 54,249 50,383 0 -
Dividend
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Net Worth 51,350 51,513 54,249 50,383 0 -
NOSH 244,526 245,303 246,590 229,014 0 -
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
NP Margin 4.82% -3.49% -0.88% 3.11% 0.00% -
ROE 4.52% -3.14% -0.80% 3.23% 0.00% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 19.05 19.86 20.06 22.80 0.00 -
EPS 0.95 -0.66 -0.18 0.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 242,564
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
RPS 2.04 2.14 2.17 2.29 0.00 -
EPS 0.10 -0.07 -0.02 0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 0.0226 0.0238 0.0221 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/10 - -
Price 0.125 0.13 0.12 0.16 0.00 -
P/RPS 0.66 0.65 0.60 0.70 0.00 -
P/EPS 13.16 -19.70 -68.34 22.54 0.00 -
EY 7.60 -5.08 -1.46 4.44 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.55 0.73 0.00 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/10 30/09/09 CAGR
Date 17/02/14 27/02/13 28/02/12 23/11/10 - -
Price 0.125 0.12 0.125 0.15 0.00 -
P/RPS 0.66 0.60 0.62 0.66 0.00 -
P/EPS 13.16 -18.18 -71.19 21.13 0.00 -
EY 7.60 -5.50 -1.40 4.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.57 0.68 0.00 -

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