[OCB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -396.08%
YoY- -607.81%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 48,927 238,940 168,234 120,763 68,170 273,644 210,467 -62.22%
PBT -47 -13,828 -4,772 -1,900 647 4,992 4,853 -
Tax -255 -512 -94 -101 -134 -2,485 -573 -41.73%
NP -302 -14,340 -4,866 -2,001 513 2,507 4,280 -
-
NP to SH -196 -14,043 -4,808 -1,812 612 2,507 4,280 -
-
Tax Rate - - - - 20.71% 49.78% 11.81% -
Total Cost 49,229 253,280 173,100 122,764 67,657 271,137 206,187 -61.54%
-
Net Worth 172,787 172,787 182,044 187,187 189,244 188,215 191,301 -6.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 1,542 - -
Div Payout % - - - - - 61.54% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 172,787 172,787 182,044 187,187 189,244 188,215 191,301 -6.56%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -0.62% -6.00% -2.89% -1.66% 0.75% 0.92% 2.03% -
ROE -0.11% -8.13% -2.64% -0.97% 0.32% 1.33% 2.24% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.57 232.32 163.57 117.42 66.28 266.06 204.63 -62.22%
EPS -0.19 -13.65 -4.67 -1.76 0.60 2.44 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.68 1.68 1.77 1.82 1.84 1.83 1.86 -6.56%
Adjusted Per Share Value based on latest NOSH - 102,850
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 47.57 232.32 163.57 117.42 66.28 266.06 204.63 -62.22%
EPS -0.19 -13.65 -4.67 -1.76 0.60 2.44 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.68 1.68 1.77 1.82 1.84 1.83 1.86 -6.56%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.82 0.745 0.795 0.82 0.625 0.56 0.415 -
P/RPS 1.72 0.32 0.49 0.70 0.94 0.21 0.20 320.30%
P/EPS -430.29 -5.46 -17.01 -46.54 105.03 22.97 9.97 -
EY -0.23 -18.33 -5.88 -2.15 0.95 4.35 10.03 -
DY 0.00 0.00 0.00 0.00 0.00 2.68 0.00 -
P/NAPS 0.49 0.44 0.45 0.45 0.34 0.31 0.22 70.63%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 28/02/22 29/11/21 30/08/21 24/05/21 22/02/21 30/11/20 -
Price 0.85 0.80 0.77 0.84 0.725 0.64 0.45 -
P/RPS 1.79 0.34 0.47 0.72 1.09 0.24 0.22 305.04%
P/EPS -446.03 -5.86 -16.47 -47.68 121.84 26.26 10.81 -
EY -0.22 -17.07 -6.07 -2.10 0.82 3.81 9.25 -
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.51 0.48 0.44 0.46 0.39 0.35 0.24 65.36%

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