[OVERSEA] YoY Quarter Result on 31-Mar-2015 [#4]

Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 148.18%
YoY- -35.85%
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 15,158 16,037 18,025 17,241 18,887 18,815 18,494 -3.25%
PBT -2,858 997 -825 1,276 1,969 -2,067 1,502 -
Tax -211 -290 -682 -559 -864 -554 -757 -19.16%
NP -3,069 707 -1,507 717 1,105 -2,621 745 -
-
NP to SH -3,048 707 -1,507 730 1,138 -2,555 745 -
-
Tax Rate - 29.09% - 43.81% 43.88% - 50.40% -
Total Cost 18,227 15,330 19,532 16,524 17,782 21,436 17,749 0.44%
-
Net Worth 58,133 63,015 63,029 48,344 51,537 49,193 53,899 1.26%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 736 - - -
Div Payout % - - - - 64.70% - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 58,133 63,015 63,029 48,344 51,537 49,193 53,899 1.26%
NOSH 246,415 246,415 242,419 241,724 245,416 245,966 244,999 0.09%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -20.25% 4.41% -8.36% 4.16% 5.85% -13.93% 4.03% -
ROE -5.24% 1.12% -2.39% 1.51% 2.21% -5.19% 1.38% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 6.26 6.62 7.44 7.13 7.70 7.65 7.55 -3.07%
EPS -1.26 0.29 -0.63 0.30 0.46 -1.04 0.30 -
DPS 0.00 0.00 0.00 0.00 0.30 0.00 0.00 -
NAPS 0.24 0.26 0.26 0.20 0.21 0.20 0.22 1.46%
Adjusted Per Share Value based on latest NOSH - 241,724
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 0.67 0.70 0.79 0.76 0.83 0.83 0.81 -3.11%
EPS -0.13 0.03 -0.07 0.03 0.05 -0.11 0.03 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.00 -
NAPS 0.0255 0.0277 0.0277 0.0212 0.0226 0.0216 0.0237 1.22%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.18 0.245 0.165 0.195 0.155 0.12 0.14 -
P/RPS 2.88 3.70 2.22 2.73 2.01 1.57 1.85 7.65%
P/EPS -14.30 83.99 -26.54 64.57 33.43 -11.55 46.04 -
EY -6.99 1.19 -3.77 1.55 2.99 -8.66 2.17 -
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
P/NAPS 0.75 0.94 0.63 0.97 0.74 0.60 0.64 2.67%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 30/05/16 21/05/15 28/05/14 22/05/13 25/05/12 -
Price 0.20 0.205 0.18 0.19 0.195 0.135 0.115 -
P/RPS 3.20 3.10 2.42 2.66 2.53 1.76 1.52 13.20%
P/EPS -15.89 70.28 -28.96 62.91 42.05 -13.00 37.82 -
EY -6.29 1.42 -3.45 1.59 2.38 -7.69 2.64 -
DY 0.00 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.83 0.79 0.69 0.95 0.93 0.68 0.52 8.10%

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