[OCB] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -462.76%
YoY- -21.74%
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 295,412 253,844 241,434 227,218 195,708 238,940 224,312 20.16%
PBT 10,436 -1,966 -2,474 -3,794 -188 -13,828 -6,362 -
Tax -1,276 -1,900 -1,573 -982 -1,020 -512 -125 371.23%
NP 9,160 -3,866 -4,048 -4,776 -1,208 -14,340 -6,488 -
-
NP to SH 9,152 -3,708 -3,794 -4,412 -784 -14,043 -6,410 -
-
Tax Rate 12.23% - - - - - - -
Total Cost 286,252 257,710 245,482 231,994 196,916 253,280 230,800 15.45%
-
Net Worth 171,759 169,702 170,730 170,730 172,787 172,787 182,044 -3.80%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 171,759 169,702 170,730 170,730 172,787 172,787 182,044 -3.80%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.10% -1.52% -1.68% -2.10% -0.62% -6.00% -2.89% -
ROE 5.33% -2.19% -2.22% -2.58% -0.45% -8.13% -3.52% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 287.23 246.81 234.74 220.92 190.28 232.32 218.10 20.16%
EPS 8.88 -3.60 -3.69 -4.28 -0.76 -13.65 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.66 1.66 1.68 1.68 1.77 -3.80%
Adjusted Per Share Value based on latest NOSH - 102,850
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 287.23 246.81 234.74 220.92 190.28 232.32 218.10 20.16%
EPS 8.88 -3.60 -3.69 -4.28 -0.76 -13.65 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.65 1.66 1.66 1.68 1.68 1.77 -3.80%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.70 0.75 0.71 0.75 0.82 0.745 0.795 -
P/RPS 0.24 0.30 0.30 0.34 0.43 0.32 0.36 -23.70%
P/EPS 7.87 -20.80 -19.24 -17.48 -107.57 -5.46 -12.75 -
EY 12.71 -4.81 -5.20 -5.72 -0.93 -18.33 -7.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.45 0.43 0.45 0.49 0.44 0.45 -4.49%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 -
Price 0.70 0.73 0.75 0.755 0.85 0.80 0.77 -
P/RPS 0.24 0.30 0.32 0.34 0.45 0.34 0.35 -22.25%
P/EPS 7.87 -20.25 -20.33 -17.60 -111.51 -5.86 -12.35 -
EY 12.71 -4.94 -4.92 -5.68 -0.90 -17.07 -8.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.45 0.51 0.48 0.44 -3.05%

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