[OVERSEA] YoY Quarter Result on 30-Jun-2021 [#1]

Announcement Date
28-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 63.05%
YoY- 10.84%
Quarter Report
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 17,876 14,730 12,352 4,951 2,070 11,057 10,891 8.60%
PBT -498 -990 93 -1,975 -2,135 -1,126 -1,291 -14.66%
Tax 25 23 1 9 -70 -3 18 5.62%
NP -473 -967 94 -1,966 -2,205 -1,129 -1,273 -15.19%
-
NP to SH -473 -967 94 -1,966 -2,205 -1,129 -1,273 -15.19%
-
Tax Rate - - -1.08% - - - - -
Total Cost 18,349 15,697 12,258 6,917 4,275 12,186 12,164 7.08%
-
Net Worth 136,082 79,447 78,512 61,113 46,077 53,353 58,203 15.19%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 136,082 79,447 78,512 61,113 46,077 53,353 58,203 15.19%
NOSH 2,279,000 1,146,670 1,146,670 884,754 246,415 246,415 246,415 44.83%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -2.65% -6.56% 0.76% -39.71% -106.52% -10.21% -11.69% -
ROE -0.35% -1.22% 0.12% -3.22% -4.79% -2.12% -2.19% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.79 1.30 1.26 0.57 0.85 4.56 4.49 -25.12%
EPS -0.02 -0.09 0.01 -0.23 -0.91 -0.47 -0.52 -41.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.08 0.07 0.19 0.22 0.24 -20.61%
Adjusted Per Share Value based on latest NOSH - 884,754
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 0.78 0.65 0.54 0.22 0.09 0.49 0.48 8.42%
EPS -0.02 -0.04 0.00 -0.09 -0.10 -0.05 -0.06 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0597 0.0349 0.0345 0.0268 0.0202 0.0234 0.0255 15.21%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.055 0.105 0.105 0.095 0.18 0.11 0.15 -
P/RPS 6.98 8.09 8.34 16.75 21.09 2.41 3.34 13.05%
P/EPS -263.73 -123.24 1,096.25 -42.19 -19.80 -23.63 -28.58 44.77%
EY -0.38 -0.81 0.09 -2.37 -5.05 -4.23 -3.50 -30.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.50 1.31 1.36 0.95 0.50 0.63 6.50%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/08/24 30/08/23 29/08/22 28/09/21 28/08/20 30/08/19 30/08/18 -
Price 0.055 0.055 0.09 0.095 0.705 0.145 0.17 -
P/RPS 6.98 4.24 7.15 16.75 82.60 3.18 3.79 10.70%
P/EPS -263.73 -64.55 939.65 -42.19 -77.54 -31.15 -32.39 41.79%
EY -0.38 -1.55 0.11 -2.37 -1.29 -3.21 -3.09 -29.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.79 1.13 1.36 3.71 0.66 0.71 4.40%

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