[OVERSEA] YoY Quarter Result on 30-Jun-2014 [#1]

Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -166.78%
YoY- -32.17%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 11,892 12,194 11,730 12,602 12,525 12,984 13,985 -2.66%
PBT -1,488 -1,151 -1,916 -679 -419 -1,800 -376 25.74%
Tax -66 -62 -10 -118 -167 123 -333 -23.62%
NP -1,554 -1,213 -1,926 -797 -586 -1,677 -709 13.95%
-
NP to SH -1,539 -1,213 -1,926 -760 -575 -1,676 -709 13.77%
-
Tax Rate - - - - - - - -
Total Cost 13,446 13,407 13,656 13,399 13,111 14,661 14,694 -1.46%
-
Net Worth 62,979 63,075 45,742 49,032 47,499 52,005 53,399 2.78%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 62,979 63,075 45,742 49,032 47,499 52,005 53,399 2.78%
NOSH 246,415 242,600 240,749 245,161 249,999 247,647 242,727 0.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -13.07% -9.95% -16.42% -6.32% -4.68% -12.92% -5.07% -
ROE -2.44% -1.92% -4.21% -1.55% -1.21% -3.22% -1.33% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 4.91 5.03 4.87 5.14 5.01 5.24 5.76 -2.62%
EPS -0.64 -0.50 -0.80 -0.31 -0.23 -0.68 -0.22 19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.19 0.20 0.19 0.21 0.22 2.82%
Adjusted Per Share Value based on latest NOSH - 245,161
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 0.52 0.54 0.51 0.55 0.55 0.57 0.61 -2.62%
EPS -0.07 -0.05 -0.08 -0.03 -0.03 -0.07 -0.03 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0277 0.0201 0.0215 0.0208 0.0228 0.0234 2.78%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.195 0.185 0.19 0.26 0.115 0.13 0.135 -
P/RPS 3.97 3.68 3.90 5.06 2.30 2.48 2.34 9.20%
P/EPS -30.69 -37.00 -23.75 -83.87 -50.00 -19.21 -46.22 -6.59%
EY -3.26 -2.70 -4.21 -1.19 -2.00 -5.21 -2.16 7.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.71 1.00 1.30 0.61 0.62 0.61 3.50%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 24/08/15 26/08/14 23/08/13 22/08/12 19/08/11 -
Price 0.21 0.18 0.19 0.215 0.115 0.13 0.11 -
P/RPS 4.28 3.58 3.90 4.18 2.30 2.48 1.91 14.37%
P/EPS -33.05 -36.00 -23.75 -69.35 -50.00 -19.21 -37.66 -2.15%
EY -3.03 -2.78 -4.21 -1.44 -2.00 -5.21 -2.66 2.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 1.00 1.08 0.61 0.62 0.50 8.36%

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