[OFI] QoQ Cumulative Quarter Result on 2018-09-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 63,447 286,838 221,499 140,521 66,829 288,310 215,087 -55.79% QoQ % -77.88% 29.50% 57.63% 110.27% -76.82% 34.04% - Horiz. % 29.50% 133.36% 102.98% 65.33% 31.07% 134.04% 100.00%
PBT 2,719 18,173 14,858 7,552 4,065 8,254 9,278 -55.98% QoQ % -85.04% 22.31% 96.74% 85.78% -50.75% -11.04% - Horiz. % 29.31% 195.87% 160.14% 81.40% 43.81% 88.96% 100.00%
Tax -756 -3,542 -3,934 -1,747 -930 2,943 1,652 - QoQ % 78.66% 9.96% -125.19% -87.85% -131.60% 78.15% - Horiz. % -45.76% -214.41% -238.14% -105.75% -56.30% 178.15% 100.00%
NP 1,963 14,631 10,924 5,805 3,135 11,197 10,930 -68.27% QoQ % -86.58% 33.93% 88.18% 85.17% -72.00% 2.44% - Horiz. % 17.96% 133.86% 99.95% 53.11% 28.68% 102.44% 100.00%
NP to SH 1,963 14,631 10,924 5,805 3,135 11,201 10,934 -68.28% QoQ % -86.58% 33.93% 88.18% 85.17% -72.01% 2.44% - Horiz. % 17.95% 133.81% 99.91% 53.09% 28.67% 102.44% 100.00%
Tax Rate 27.80 % 19.49 % 26.48 % 23.13 % 22.88 % -35.66 % -17.81 % - QoQ % 42.64% -26.40% 14.48% 1.09% 164.16% -100.22% - Horiz. % -156.09% -109.43% -148.68% -129.87% -128.47% 200.22% 100.00%
Total Cost 61,484 272,207 210,575 134,716 63,694 277,113 204,157 -55.17% QoQ % -77.41% 29.27% 56.31% 111.51% -77.02% 35.74% - Horiz. % 30.12% 133.33% 103.14% 65.99% 31.20% 135.74% 100.00%
Net Worth 192,000 192,000 194,400 189,600 187,199 184,799 184,799 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 720 5,280 - 2,400 1,200 6,000 6,000 -75.77% QoQ % -86.36% 0.00% 0.00% 100.00% -80.00% 0.00% - Horiz. % 12.00% 88.00% 0.00% 40.00% 20.00% 100.00% 100.00%
Div Payout % 36.68 % 36.09 % - % 41.34 % 38.28 % 53.57 % 54.87 % -23.60% QoQ % 1.63% 0.00% 0.00% 7.99% -28.54% -2.37% - Horiz. % 66.85% 65.77% 0.00% 75.34% 69.76% 97.63% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 192,000 192,000 194,400 189,600 187,199 184,799 184,799 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.09 % 5.10 % 4.93 % 4.13 % 4.69 % 3.88 % 5.08 % -28.28% QoQ % -39.41% 3.45% 19.37% -11.94% 20.88% -23.62% - Horiz. % 60.83% 100.39% 97.05% 81.30% 92.32% 76.38% 100.00%
ROE 1.02 % 7.62 % 5.62 % 3.06 % 1.67 % 6.06 % 5.92 % -69.14% QoQ % -86.61% 35.59% 83.66% 83.23% -72.44% 2.36% - Horiz. % 17.23% 128.72% 94.93% 51.69% 28.21% 102.36% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.44 119.52 92.29 58.55 27.85 120.13 89.62 -55.78% QoQ % -77.88% 29.50% 57.63% 110.23% -76.82% 34.04% - Horiz. % 29.50% 133.36% 102.98% 65.33% 31.08% 134.04% 100.00%
EPS 0.82 6.10 4.55 2.42 1.31 4.67 4.56 -68.24% QoQ % -86.56% 34.07% 88.02% 84.73% -71.95% 2.41% - Horiz. % 17.98% 133.77% 99.78% 53.07% 28.73% 102.41% 100.00%
DPS 0.30 2.20 0.00 1.00 0.50 2.50 2.50 -75.77% QoQ % -86.36% 0.00% 0.00% 100.00% -80.00% 0.00% - Horiz. % 12.00% 88.00% 0.00% 40.00% 20.00% 100.00% 100.00%
NAPS 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 0.7700 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 240,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.44 119.52 92.29 58.55 27.85 120.13 89.62 -55.78% QoQ % -77.88% 29.50% 57.63% 110.23% -76.82% 34.04% - Horiz. % 29.50% 133.36% 102.98% 65.33% 31.08% 134.04% 100.00%
EPS 0.82 6.10 4.55 2.42 1.31 4.67 4.56 -68.24% QoQ % -86.56% 34.07% 88.02% 84.73% -71.95% 2.41% - Horiz. % 17.98% 133.77% 99.78% 53.07% 28.73% 102.41% 100.00%
DPS 0.30 2.20 0.00 1.00 0.50 2.50 2.50 -75.77% QoQ % -86.36% 0.00% 0.00% 100.00% -80.00% 0.00% - Horiz. % 12.00% 88.00% 0.00% 40.00% 20.00% 100.00% 100.00%
NAPS 0.8000 0.8000 0.8100 0.7900 0.7800 0.7700 0.7700 2.59% QoQ % 0.00% -1.23% 2.53% 1.28% 1.30% 0.00% - Horiz. % 103.90% 103.90% 105.19% 102.60% 101.30% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.7600 0.7700 0.6900 0.8050 0.9550 0.9550 1.3700 -
P/RPS 2.87 0.64 0.75 1.37 3.43 0.79 1.53 52.27% QoQ % 348.44% -14.67% -45.26% -60.06% 334.18% -48.37% - Horiz. % 187.58% 41.83% 49.02% 89.54% 224.18% 51.63% 100.00%
P/EPS 92.92 12.63 15.16 33.28 73.11 20.46 30.07 112.59% QoQ % 635.71% -16.69% -54.45% -54.48% 257.33% -31.96% - Horiz. % 309.01% 42.00% 50.42% 110.68% 243.13% 68.04% 100.00%
EY 1.08 7.92 6.60 3.00 1.37 4.89 3.33 -52.89% QoQ % -86.36% 20.00% 120.00% 118.98% -71.98% 46.85% - Horiz. % 32.43% 237.84% 198.20% 90.09% 41.14% 146.85% 100.00%
DY 0.39 2.86 0.00 1.24 0.52 2.62 1.82 -64.29% QoQ % -86.36% 0.00% 0.00% 138.46% -80.15% 43.96% - Horiz. % 21.43% 157.14% 0.00% 68.13% 28.57% 143.96% 100.00%
P/NAPS 0.95 0.96 0.85 1.02 1.22 1.24 1.78 -34.28% QoQ % -1.04% 12.94% -16.67% -16.39% -1.61% -30.34% - Horiz. % 53.37% 53.93% 47.75% 57.30% 68.54% 69.66% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 21/02/19 29/11/18 29/08/18 30/05/18 27/02/18 -
Price 0.7000 0.8050 0.7200 0.6700 0.8500 0.9300 1.0700 -
P/RPS 2.65 0.67 0.78 1.14 3.05 0.77 1.19 70.78% QoQ % 295.52% -14.10% -31.58% -62.62% 296.10% -35.29% - Horiz. % 222.69% 56.30% 65.55% 95.80% 256.30% 64.71% 100.00%
P/EPS 85.58 13.20 15.82 27.70 65.07 19.93 23.49 137.33% QoQ % 548.33% -16.56% -42.89% -57.43% 226.49% -15.16% - Horiz. % 364.33% 56.19% 67.35% 117.92% 277.01% 84.84% 100.00%
EY 1.17 7.57 6.32 3.61 1.54 5.02 4.26 -57.85% QoQ % -84.54% 19.78% 75.07% 134.42% -69.32% 17.84% - Horiz. % 27.46% 177.70% 148.36% 84.74% 36.15% 117.84% 100.00%
DY 0.43 2.73 0.00 1.49 0.59 2.69 2.34 -67.78% QoQ % -84.25% 0.00% 0.00% 152.54% -78.07% 14.96% - Horiz. % 18.38% 116.67% 0.00% 63.68% 25.21% 114.96% 100.00%
P/NAPS 0.88 1.01 0.89 0.85 1.09 1.21 1.39 -26.33% QoQ % -12.87% 13.48% 4.71% -22.02% -9.92% -12.95% - Horiz. % 63.31% 72.66% 64.03% 61.15% 78.42% 87.05% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
OFIH2Qtr2019.PDF 
