[OVERSEA] YoY TTM Result on 30-Jun-2022 [#1]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 26.77%
YoY- 24.42%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 73,745 58,432 37,023 26,244 42,807 55,352 57,511 4.22%
PBT 6,319 -2,381 -5,526 -7,125 -5,693 -3,526 -3,796 -
Tax -1,736 -833 -109 -331 -838 -776 -788 14.05%
NP 4,583 -3,214 -5,635 -7,456 -6,531 -4,302 -4,584 -
-
NP to SH 4,583 -3,214 -5,635 -7,456 -6,531 -4,302 -4,529 -
-
Tax Rate 27.47% - - - - - - -
Total Cost 69,162 61,646 42,658 33,700 49,338 59,654 62,095 1.81%
-
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 6.21% -5.50% -15.22% -28.41% -15.26% -7.77% -7.97% -
ROE 3.37% -4.05% -7.18% -12.20% -14.17% -8.06% -7.78% -
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 3.25 5.15 3.77 3.01 17.65 22.82 23.71 -28.17%
EPS 0.20 -0.28 -0.57 -0.85 -2.69 -1.77 -1.87 -
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 - 1,146,670
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 3.24 2.56 1.62 1.15 1.88 2.43 2.52 4.27%
EPS 0.20 -0.14 -0.25 -0.33 -0.29 -0.19 -0.20 -
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 1.69 2.04 2.78 3.16 1.02 0.48 0.63 17.85%
P/EPS 27.22 -37.08 -18.29 -11.12 -6.68 -6.20 -8.03 -
EY 3.67 -2.70 -5.47 -8.99 -14.96 -16.13 -12.45 -
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 1.69 1.07 2.39 3.16 3.99 0.64 0.72 15.26%
P/EPS 27.22 -19.42 -15.67 -11.12 -26.18 -8.17 -9.10 -
EY 3.67 -5.15 -6.38 -8.99 -3.82 -12.23 -10.99 -
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