[OVERSEA] YoY Cumulative Quarter Result on 31-Mar-2013 [#4]

Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -172.58%
YoY- -370.24%
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Revenue 61,056 62,370 65,475 67,073 86,753 62,738 0 -
PBT -2,163 1,724 5,141 -3,650 3,328 483 0 -
Tax -922 -1,183 -1,791 -860 -1,695 -807 0 -
NP -3,085 541 3,350 -4,510 1,633 -324 0 -
-
NP to SH -3,085 592 3,460 -4,413 1,633 -324 0 -
-
Tax Rate - 68.62% 34.84% - 50.93% 167.08% - -
Total Cost 64,141 61,829 62,125 71,583 85,120 63,062 0 -
-
Net Worth 62,582 48,956 51,398 49,021 44,433 48,599 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Div - 734 1,468 735 - - - -
Div Payout % - 124.05% 42.44% 0.00% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Net Worth 62,582 48,956 51,398 49,021 44,433 48,599 0 -
NOSH 240,703 244,782 244,755 245,109 201,969 231,428 0 -
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
NP Margin -5.05% 0.87% 5.12% -6.72% 1.88% -0.52% 0.00% -
ROE -4.93% 1.21% 6.73% -9.00% 3.68% -0.67% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
RPS 25.37 25.48 26.75 27.36 42.95 27.11 0.00 -
EPS -1.28 0.24 1.41 -1.80 0.67 -0.14 0.00 -
DPS 0.00 0.30 0.60 0.30 0.00 0.00 0.00 -
NAPS 0.26 0.20 0.21 0.20 0.22 0.21 0.21 3.47%
Adjusted Per Share Value based on latest NOSH - 245,966
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
RPS 2.68 2.74 2.87 2.94 3.81 2.75 0.00 -
EPS -0.14 0.03 0.15 -0.19 0.07 -0.01 0.00 -
DPS 0.00 0.03 0.06 0.03 0.00 0.00 0.00 -
NAPS 0.0275 0.0215 0.0226 0.0215 0.0195 0.0213 0.21 -27.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 30/12/10 - -
Price 0.165 0.195 0.155 0.12 0.14 0.15 0.00 -
P/RPS 0.65 0.77 0.58 0.44 0.33 0.55 0.00 -
P/EPS -12.87 80.63 10.96 -6.67 17.32 -107.14 0.00 -
EY -7.77 1.24 9.12 -15.00 5.78 -0.93 0.00 -
DY 0.00 1.54 3.87 2.50 0.00 0.00 0.00 -
P/NAPS 0.63 0.97 0.74 0.60 0.64 0.71 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/12/10 31/12/09 CAGR
Date 30/05/16 21/05/15 28/05/14 22/05/13 25/05/12 28/02/11 - -
Price 0.18 0.19 0.195 0.135 0.115 0.15 0.00 -
P/RPS 0.71 0.75 0.73 0.49 0.27 0.55 0.00 -
P/EPS -14.04 78.56 13.79 -7.50 14.22 -107.14 0.00 -
EY -7.12 1.27 7.25 -13.34 7.03 -0.93 0.00 -
DY 0.00 1.58 3.08 2.22 0.00 0.00 0.00 -
P/NAPS 0.69 0.95 0.93 0.68 0.52 0.71 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