[OVERSEA] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[OVERSEA] OVERSEA ENTERPRISE BERHAD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 82.82%
YoY- -180.22%
Quarter Report
Latest QR
Upcoming QR
OVERSEA's Result
OVERSEA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 50,100 67,073 64,960 68,874 51,936 86,753 65,962 -16.76%
PBT -1,676 -3,650 -2,068 -1,016 -7,200 3,328 -276 233.21%
Tax -668 -860 -201 -220 492 -1,695 -301 70.22%
NP -2,344 -4,510 -2,269 -1,236 -6,708 1,633 -577 154.81%
-
NP to SH -2,300 -4,413 -2,158 -1,152 -6,704 1,633 -577 151.61%
-
Tax Rate - - - - - 50.93% - -
Total Cost 52,444 71,583 67,229 70,110 58,644 85,120 66,539 -14.68%
-
Net Worth 47,499 49,021 51,513 52,800 52,005 44,433 54,249 -8.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 735 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 47,499 49,021 51,513 52,800 52,005 44,433 54,249 -8.48%
NOSH 249,999 245,109 245,302 240,000 247,647 201,969 246,590 0.92%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -4.68% -6.72% -3.49% -1.79% -12.92% 1.88% -0.88% -
ROE -4.84% -9.00% -4.19% -2.18% -12.89% 3.68% -1.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 20.04 27.36 26.48 28.70 20.97 42.95 26.75 -17.52%
EPS -0.92 -1.80 -0.88 -0.48 -2.72 0.67 -0.24 145.13%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.20 0.21 0.22 0.21 0.22 0.22 -9.31%
Adjusted Per Share Value based on latest NOSH - 244,666
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.20 2.94 2.85 3.02 2.28 3.81 2.89 -16.64%
EPS -0.10 -0.19 -0.09 -0.05 -0.29 0.07 -0.03 123.30%
DPS 0.00 0.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0215 0.0226 0.0232 0.0228 0.0195 0.0238 -8.59%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.115 0.12 0.13 0.125 0.13 0.14 0.12 -
P/RPS 0.57 0.44 0.49 0.44 0.62 0.33 0.45 17.08%
P/EPS -12.50 -6.67 -14.77 -26.04 -4.80 17.32 -51.25 -60.99%
EY -8.00 -15.00 -6.77 -3.84 -20.82 5.78 -1.95 156.49%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.62 0.57 0.62 0.64 0.55 7.15%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 22/05/13 27/02/13 26/11/12 22/08/12 25/05/12 28/02/12 -
Price 0.115 0.135 0.12 0.115 0.13 0.115 0.125 -
P/RPS 0.57 0.49 0.45 0.40 0.62 0.27 0.47 13.73%
P/EPS -12.50 -7.50 -13.64 -23.96 -4.80 14.22 -53.39 -62.04%
EY -8.00 -13.34 -7.33 -4.17 -20.82 7.03 -1.87 163.76%
DY 0.00 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.68 0.57 0.52 0.62 0.52 0.57 4.62%

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