[OCB] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 2.28%
YoY- 73.6%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 287,584 289,674 295,412 253,844 241,434 227,218 195,708 29.22%
PBT 11,726 11,910 10,436 -1,966 -2,474 -3,794 -188 -
Tax -2,570 -2,682 -1,276 -1,900 -1,573 -982 -1,020 85.05%
NP 9,156 9,228 9,160 -3,866 -4,048 -4,776 -1,208 -
-
NP to SH 9,148 9,220 9,152 -3,708 -3,794 -4,412 -784 -
-
Tax Rate 21.92% 22.52% 12.23% - - - - -
Total Cost 278,428 280,446 286,252 257,710 245,482 231,994 196,916 25.94%
-
Net Worth 175,873 173,816 171,759 169,702 170,730 170,730 172,787 1.18%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 175,873 173,816 171,759 169,702 170,730 170,730 172,787 1.18%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.18% 3.19% 3.10% -1.52% -1.68% -2.10% -0.62% -
ROE 5.20% 5.30% 5.33% -2.19% -2.22% -2.58% -0.45% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 279.61 281.65 287.23 246.81 234.74 220.92 190.28 29.22%
EPS 8.89 8.96 8.88 -3.60 -3.69 -4.28 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.67 1.65 1.66 1.66 1.68 1.18%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 279.45 281.48 287.05 246.66 234.60 220.79 190.17 29.22%
EPS 8.89 8.96 8.89 -3.60 -3.69 -4.29 -0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.709 1.689 1.669 1.649 1.659 1.659 1.679 1.18%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.71 0.69 0.70 0.75 0.71 0.75 0.82 -
P/RPS 0.25 0.24 0.24 0.30 0.30 0.34 0.43 -30.31%
P/EPS 7.98 7.70 7.87 -20.80 -19.24 -17.48 -107.57 -
EY 12.53 12.99 12.71 -4.81 -5.20 -5.72 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.41 0.42 0.45 0.43 0.45 0.49 -9.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 27/11/23 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.74 0.70 0.70 0.73 0.75 0.755 0.85 -
P/RPS 0.26 0.25 0.24 0.30 0.32 0.34 0.45 -30.60%
P/EPS 8.32 7.81 7.87 -20.25 -20.33 -17.60 -111.51 -
EY 12.02 12.81 12.71 -4.94 -4.92 -5.68 -0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.42 0.44 0.45 0.45 0.51 -10.74%

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