[OVERSEA] YoY TTM Result on 30-Jun-2011 [#1]

Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 52.14%
YoY- -119.42%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Revenue 65,552 67,076 66,965 64,668 18,648 34.39%
PBT 4,881 -2,238 -129 1,290 2,133 21.49%
Tax -1,742 -995 -702 -1,424 -588 29.10%
NP 3,139 -3,233 -831 -134 1,545 18.14%
-
NP to SH 3,291 -3,074 -830 -134 1,545 19.46%
-
Tax Rate 35.69% - - 110.39% 27.57% -
Total Cost 62,413 70,309 67,796 64,802 17,103 35.58%
-
Net Worth 49,032 47,499 52,005 53,399 41,962 3.72%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Div 736 - - - - -
Div Payout % 22.37% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Net Worth 49,032 47,499 52,005 53,399 41,962 3.72%
NOSH 245,161 249,999 247,647 242,727 190,740 6.08%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
NP Margin 4.79% -4.82% -1.24% -0.21% 8.29% -
ROE 6.71% -6.47% -1.60% -0.25% 3.68% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 26.74 26.83 27.04 26.64 9.78 26.68%
EPS 1.34 -1.23 -0.34 -0.06 0.81 12.56%
DPS 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.21 0.22 0.22 -2.21%
Adjusted Per Share Value based on latest NOSH - 242,727
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
RPS 2.88 2.94 2.94 2.84 0.82 34.37%
EPS 0.14 -0.13 -0.04 -0.01 0.07 17.70%
DPS 0.03 0.00 0.00 0.00 0.00 -
NAPS 0.0215 0.0208 0.0228 0.0234 0.0184 3.72%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.26 0.115 0.13 0.135 0.00 -
P/RPS 0.97 0.43 0.48 0.51 0.00 -
P/EPS 19.37 -9.35 -38.79 -244.54 0.00 -
EY 5.16 -10.69 -2.58 -0.41 0.00 -
DY 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.61 0.62 0.61 0.00 -
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 31/03/10 CAGR
Date 26/08/14 23/08/13 22/08/12 19/08/11 - -
Price 0.215 0.115 0.13 0.11 0.00 -
P/RPS 0.80 0.43 0.48 0.41 0.00 -
P/EPS 16.02 -9.35 -38.79 -199.25 0.00 -
EY 6.24 -10.69 -2.58 -0.50 0.00 -
DY 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.61 0.62 0.50 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