[OVERSEA] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -113.55%
YoY- -107.96%
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 43,354 44,007 43,031 45,130 46,588 48,720 49,472 -2.17%
PBT -1,134 55 -1,338 447 3,173 -1,551 -207 32.73%
Tax -660 -303 -240 -624 -928 -151 -226 19.53%
NP -1,794 -248 -1,578 -177 2,245 -1,702 -433 26.70%
-
NP to SH -1,745 -248 -1,578 -185 2,323 -1,619 -433 26.12%
-
Tax Rate - 550.91% - 139.60% 29.25% - - -
Total Cost 45,148 44,255 44,609 45,307 44,343 50,422 49,905 -1.65%
-
Net Worth 62,977 63,015 46,126 61,666 51,350 51,513 54,249 2.51%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 62,977 63,015 46,126 61,666 51,350 51,513 54,249 2.51%
NOSH 246,415 246,415 242,769 308,333 244,526 245,303 246,590 -0.01%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -4.14% -0.56% -3.67% -0.39% 4.82% -3.49% -0.88% -
ROE -2.77% -0.39% -3.42% -0.30% 4.52% -3.14% -0.80% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 17.90 18.16 17.73 14.64 19.05 19.86 20.06 -1.87%
EPS -0.72 -0.10 -0.65 -0.06 0.95 -0.66 -0.18 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.19 0.20 0.21 0.21 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 244,354
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 1.90 1.93 1.89 1.98 2.04 2.14 2.17 -2.18%
EPS -0.08 -0.01 -0.07 -0.01 0.10 -0.07 -0.02 25.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0277 0.0202 0.0271 0.0225 0.0226 0.0238 2.49%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.19 0.17 0.17 0.19 0.125 0.13 0.12 -
P/RPS 1.06 0.94 0.96 1.30 0.66 0.65 0.60 9.93%
P/EPS -26.37 -166.14 -26.15 -316.67 13.16 -19.70 -68.34 -14.66%
EY -3.79 -0.60 -3.82 -0.32 7.60 -5.08 -1.46 17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.65 0.89 0.95 0.60 0.62 0.55 4.82%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 19/02/16 16/02/15 17/02/14 27/02/13 28/02/12 -
Price 0.195 0.17 0.165 0.205 0.125 0.12 0.125 -
P/RPS 1.09 0.94 0.93 1.40 0.66 0.60 0.62 9.85%
P/EPS -27.07 -166.14 -25.38 -341.67 13.16 -18.18 -71.19 -14.87%
EY -3.69 -0.60 -3.94 -0.29 7.60 -5.50 -1.40 17.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.65 0.87 1.03 0.60 0.57 0.57 4.67%

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