[OVERSEA] YoY TTM Result on 30-Sep-2020 [#2]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 14.68%
YoY- -61.04%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 62,969 43,066 24,800 37,016 55,343 58,254 59,109 1.05%
PBT 1,531 -4,964 -8,407 -5,083 -2,704 -3,528 69 67.59%
Tax -1,186 -129 -369 -489 -756 -962 -860 5.50%
NP 345 -5,093 -8,776 -5,572 -3,460 -4,490 -791 -
-
NP to SH 345 -5,093 -8,776 -5,572 -3,460 -4,449 -762 -
-
Tax Rate 77.47% - - - - - 1,246.38% -
Total Cost 62,624 48,159 33,576 42,588 58,803 62,744 59,900 0.74%
-
Net Worth 151,266 79,447 61,113 50,928 55,778 58,203 62,977 15.71%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 151,266 79,447 61,113 50,928 55,778 58,203 62,977 15.71%
NOSH 2,279,000 1,146,670 884,754 246,415 246,415 246,415 246,415 44.85%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.55% -11.83% -35.39% -15.05% -6.25% -7.71% -1.34% -
ROE 0.23% -6.41% -14.36% -10.94% -6.20% -7.64% -1.21% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4.16 3.79 2.84 15.26 22.82 24.02 24.40 -25.52%
EPS 0.02 -0.45 -1.01 -2.30 -1.43 -1.83 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.07 0.07 0.21 0.23 0.24 0.26 -14.71%
Adjusted Per Share Value based on latest NOSH - 246,415
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.76 1.89 1.09 1.62 2.43 2.56 2.59 1.06%
EPS 0.02 -0.22 -0.39 -0.24 -0.15 -0.20 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0349 0.0268 0.0223 0.0245 0.0255 0.0276 15.74%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.06 0.085 0.095 0.685 0.15 0.19 0.205 -
P/RPS 1.44 2.24 3.34 4.49 0.66 0.79 0.84 9.39%
P/EPS 263.07 -18.94 -9.45 -29.81 -10.51 -10.36 -65.16 -
EY 0.38 -5.28 -10.58 -3.35 -9.51 -9.66 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 1.21 1.36 3.26 0.65 0.79 0.79 -4.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/11/23 29/11/22 29/11/21 26/11/20 27/11/19 29/11/18 29/11/17 -
Price 0.055 0.10 0.105 0.635 0.13 0.125 0.205 -
P/RPS 1.32 2.64 3.70 4.16 0.57 0.52 0.84 7.82%
P/EPS 241.15 -22.28 -10.45 -27.64 -9.11 -6.81 -65.16 -
EY 0.41 -4.49 -9.57 -3.62 -10.97 -14.68 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.43 1.50 3.02 0.57 0.52 0.79 -5.85%

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