[OVERSEA] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -55.34%
YoY--%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Revenue 66,715 67,201 64,503 30,842 26.75%
PBT -514 -623 1,770 958 -
Tax -1,035 -401 -1,739 -268 51.45%
NP -1,549 -1,024 31 690 -
-
NP to SH -1,401 -981 31 690 -
-
Tax Rate - - 98.25% 27.97% -
Total Cost 68,264 68,225 64,472 30,152 28.53%
-
Net Worth 51,552 53,826 52,627 51,299 0.15%
Dividend
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Net Worth 51,552 53,826 52,627 51,299 0.15%
NOSH 245,486 244,666 239,215 244,285 0.15%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
NP Margin -2.32% -1.52% 0.05% 2.24% -
ROE -2.72% -1.82% 0.06% 1.35% -
Per Share
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 27.18 27.47 26.96 12.63 26.55%
EPS -0.57 -0.40 0.01 0.28 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.22 0.21 0.00%
Adjusted Per Share Value based on latest NOSH - 244,285
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
RPS 3.19 3.21 3.08 1.47 26.87%
EPS -0.07 -0.05 0.00 0.03 -
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0246 0.0257 0.0251 0.0245 0.12%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 30/09/13 28/09/12 30/09/11 30/06/10 -
Price 0.11 0.125 0.10 0.19 -
P/RPS 0.40 0.46 0.37 1.50 -33.37%
P/EPS -19.27 -31.18 771.66 67.27 -
EY -5.19 -3.21 0.13 1.49 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.45 0.90 -15.51%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/06/10 CAGR
Date 20/11/13 26/11/12 29/11/11 - -
Price 0.125 0.115 0.12 0.00 -
P/RPS 0.46 0.42 0.45 0.00 -
P/EPS -21.90 -28.68 926.00 0.00 -
EY -4.57 -3.49 0.11 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.52 0.55 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