[OVERSEA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 182.28%
YoY- 400.6%
Quarter Report
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 11,892 60,044 44,007 31,920 12,194 61,056 43,031 -57.60%
PBT -1,488 1,052 55 1,221 -1,151 -2,163 -1,338 7.34%
Tax -66 -593 -303 -223 -62 -922 -240 -57.74%
NP -1,554 459 -248 998 -1,213 -3,085 -1,578 -1.01%
-
NP to SH -1,539 459 -248 998 -1,213 -3,085 -1,578 -1.65%
-
Tax Rate - 56.37% 550.91% 18.26% - - - -
Total Cost 13,446 59,585 44,255 30,922 13,407 64,141 44,609 -55.07%
-
Net Worth 62,979 63,015 63,015 65,069 63,075 62,582 46,126 23.09%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 62,979 63,015 63,015 65,069 63,075 62,582 46,126 23.09%
NOSH 246,415 246,415 246,415 246,415 242,600 240,703 242,769 0.99%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -13.07% 0.76% -0.56% 3.13% -9.95% -5.05% -3.67% -
ROE -2.44% 0.73% -0.39% 1.53% -1.92% -4.93% -3.42% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.91 24.77 18.16 13.24 5.03 25.37 17.73 -57.54%
EPS -0.64 0.19 -0.10 0.41 -0.50 -1.28 -0.65 -1.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.26 0.27 0.26 0.26 0.19 23.28%
Adjusted Per Share Value based on latest NOSH - 246,415
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 0.52 2.63 1.93 1.40 0.54 2.68 1.89 -57.73%
EPS -0.07 0.02 -0.01 0.04 -0.05 -0.14 -0.07 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0276 0.0277 0.0277 0.0286 0.0277 0.0275 0.0202 23.15%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.195 0.245 0.17 0.18 0.185 0.165 0.17 -
P/RPS 3.97 0.99 0.94 1.36 3.68 0.65 0.96 157.86%
P/EPS -30.69 129.37 -166.14 43.47 -37.00 -12.87 -26.15 11.27%
EY -3.26 0.77 -0.60 2.30 -2.70 -7.77 -3.82 -10.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 0.65 0.67 0.71 0.63 0.89 -10.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 31/05/17 28/02/17 30/11/16 26/08/16 30/05/16 19/02/16 -
Price 0.21 0.205 0.17 0.17 0.18 0.18 0.165 -
P/RPS 4.28 0.83 0.94 1.28 3.58 0.71 0.93 176.93%
P/EPS -33.05 108.25 -166.14 41.05 -36.00 -14.04 -25.38 19.26%
EY -3.03 0.92 -0.60 2.44 -2.78 -7.12 -3.94 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.79 0.65 0.63 0.69 0.69 0.87 -4.65%

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