[OLDTOWN] QoQ Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 93.44%
YoY- -0.05%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 97,854 382,195 287,227 186,538 91,239 344,627 256,247 -47.45%
PBT 15,324 66,368 49,328 31,087 15,672 60,181 44,376 -50.87%
Tax -3,132 -16,038 -10,839 -6,487 -3,227 -15,235 -11,128 -57.15%
NP 12,192 50,330 38,489 24,600 12,445 44,946 33,248 -48.86%
-
NP to SH 11,698 48,939 36,992 23,563 12,181 44,911 33,224 -50.23%
-
Tax Rate 20.44% 24.17% 21.97% 20.87% 20.59% 25.32% 25.08% -
Total Cost 85,662 331,865 248,738 161,938 78,794 299,681 222,999 -47.24%
-
Net Worth 340,058 331,097 412,533 330,390 315,400 283,547 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 27,213 13,600 - - 30,380 19,876 -
Div Payout % - 55.61% 36.76% - - 67.65% 59.83% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 340,058 331,097 412,533 330,390 315,400 283,547 0 -
NOSH 453,410 453,558 453,333 363,066 362,529 337,556 331,275 23.34%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 12.46% 13.17% 13.40% 13.19% 13.64% 13.04% 12.97% -
ROE 3.44% 14.78% 8.97% 7.13% 3.86% 15.84% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.58 84.27 63.36 51.38 25.17 102.09 77.35 -57.40%
EPS 2.58 10.79 8.16 6.49 3.36 10.65 8.03 -53.18%
DPS 0.00 6.00 3.00 0.00 0.00 9.00 6.00 -
NAPS 0.75 0.73 0.91 0.91 0.87 0.84 0.00 -
Adjusted Per Share Value based on latest NOSH - 362,484
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.12 82.50 62.00 40.27 19.70 74.40 55.32 -47.46%
EPS 2.53 10.56 7.99 5.09 2.63 9.69 7.17 -50.16%
DPS 0.00 5.87 2.94 0.00 0.00 6.56 4.29 -
NAPS 0.7341 0.7147 0.8905 0.7132 0.6809 0.6121 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.20 1.98 2.60 2.70 2.75 2.46 2.26 -
P/RPS 10.19 2.35 4.10 5.26 10.93 2.41 2.92 130.59%
P/EPS 85.27 18.35 31.86 41.60 81.85 18.49 22.53 143.45%
EY 1.17 5.45 3.14 2.40 1.22 5.41 4.44 -58.99%
DY 0.00 3.03 1.15 0.00 0.00 3.66 2.65 -
P/NAPS 2.93 2.71 2.86 2.97 3.16 2.93 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 -
Price 2.04 2.10 1.92 2.46 2.36 3.12 2.14 -
P/RPS 9.45 2.49 3.03 4.79 9.38 3.06 2.77 127.13%
P/EPS 79.07 19.46 23.53 37.90 70.24 23.45 21.34 140.02%
EY 1.26 5.14 4.25 2.64 1.42 4.26 4.69 -58.46%
DY 0.00 2.86 1.56 0.00 0.00 2.88 2.80 -
P/NAPS 2.72 2.88 2.11 2.70 2.71 3.71 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