[OLDTOWN] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[OLDTOWN] OLDTOWN BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 96.19%
YoY- -2.6%
Quarter Report
Latest QR
Upcoming QR
OLDTOWN's Result
OLDTOWN's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 94,059 397,740 300,568 194,881 97,854 382,195 287,227 -52.58%
PBT 13,596 64,165 49,766 30,148 15,324 66,368 49,328 -57.74%
Tax -3,867 -15,085 -10,953 -6,169 -3,132 -16,038 -10,839 -49.79%
NP 9,729 49,080 38,813 23,979 12,192 50,330 38,489 -60.12%
-
NP to SH 9,487 47,494 37,319 22,950 11,698 48,939 36,992 -59.73%
-
Tax Rate 28.44% 23.51% 22.01% 20.46% 20.44% 24.17% 21.97% -
Total Cost 84,330 348,660 261,755 170,902 85,662 331,865 248,738 -51.47%
-
Net Worth 344,179 335,718 341,304 327,857 340,058 331,097 412,533 -11.40%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 26,857 13,472 - - 27,213 13,600 -
Div Payout % - 56.55% 36.10% - - 55.61% 36.76% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 344,179 335,718 341,304 327,857 340,058 331,097 412,533 -11.40%
NOSH 441,255 447,624 449,085 449,119 453,410 453,558 453,333 -1.78%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.34% 12.34% 12.91% 12.30% 12.46% 13.17% 13.40% -
ROE 2.76% 14.15% 10.93% 7.00% 3.44% 14.78% 8.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.32 88.86 66.93 43.39 21.58 84.27 63.36 -51.71%
EPS 2.15 10.61 8.31 5.11 2.58 10.79 8.16 -59.00%
DPS 0.00 6.00 3.00 0.00 0.00 6.00 3.00 -
NAPS 0.78 0.75 0.76 0.73 0.75 0.73 0.91 -9.79%
Adjusted Per Share Value based on latest NOSH - 450,080
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 20.30 85.86 64.88 42.07 21.12 82.50 62.00 -52.59%
EPS 2.05 10.25 8.06 4.95 2.53 10.56 7.99 -59.72%
DPS 0.00 5.80 2.91 0.00 0.00 5.87 2.94 -
NAPS 0.743 0.7247 0.7368 0.7077 0.7341 0.7147 0.8905 -11.40%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.60 1.72 1.50 1.78 2.20 1.98 2.60 -
P/RPS 7.51 1.94 2.24 4.10 10.19 2.35 4.10 49.87%
P/EPS 74.42 16.21 18.05 34.83 85.27 18.35 31.86 76.32%
EY 1.34 6.17 5.54 2.87 1.17 5.45 3.14 -43.40%
DY 0.00 3.49 2.00 0.00 0.00 3.03 1.15 -
P/NAPS 2.05 2.29 1.97 2.44 2.93 2.71 2.86 -19.95%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 20/05/15 26/02/15 26/11/14 27/08/14 28/05/14 26/02/14 -
Price 1.37 1.64 1.77 1.65 2.04 2.10 1.92 -
P/RPS 6.43 1.85 2.64 3.80 9.45 2.49 3.03 65.36%
P/EPS 63.72 15.46 21.30 32.29 79.07 19.46 23.53 94.63%
EY 1.57 6.47 4.69 3.10 1.26 5.14 4.25 -48.60%
DY 0.00 3.66 1.69 0.00 0.00 2.86 1.56 -
P/NAPS 1.76 2.19 2.33 2.26 2.72 2.88 2.11 -11.41%

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