[OCB] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -29.01%
YoY- 40.81%
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 144,837 73,853 253,844 181,076 113,609 48,927 238,940 -28.44%
PBT 5,955 2,609 -1,966 -1,856 -1,897 -47 -13,828 -
Tax -1,341 -319 -1,900 -1,180 -491 -255 -512 90.34%
NP 4,614 2,290 -3,866 -3,036 -2,388 -302 -14,340 -
-
NP to SH 4,610 2,288 -3,708 -2,846 -2,206 -196 -14,043 -
-
Tax Rate 22.52% 12.23% - - - - - -
Total Cost 140,223 71,563 257,710 184,112 115,997 49,229 253,280 -32.64%
-
Net Worth 173,816 171,759 169,702 170,730 170,730 172,787 172,787 0.39%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 173,816 171,759 169,702 170,730 170,730 172,787 172,787 0.39%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.19% 3.10% -1.52% -1.68% -2.10% -0.62% -6.00% -
ROE 2.65% 1.33% -2.19% -1.67% -1.29% -0.11% -8.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 140.82 71.81 246.81 176.06 110.46 47.57 232.32 -28.44%
EPS 4.48 2.22 -3.60 -2.77 -2.14 -0.19 -13.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.67 1.65 1.66 1.66 1.68 1.68 0.39%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 140.82 71.81 246.81 176.06 110.46 47.57 232.32 -28.44%
EPS 4.48 2.22 -3.60 -2.77 -2.14 -0.19 -13.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.67 1.65 1.66 1.66 1.68 1.68 0.39%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.69 0.70 0.75 0.71 0.75 0.82 0.745 -
P/RPS 0.49 0.97 0.30 0.40 0.68 1.72 0.32 32.95%
P/EPS 15.39 31.47 -20.80 -25.66 -34.97 -430.29 -5.46 -
EY 6.50 3.18 -4.81 -3.90 -2.86 -0.23 -18.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.43 0.45 0.49 0.44 -4.61%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 29/05/23 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.70 0.70 0.73 0.75 0.755 0.85 0.80 -
P/RPS 0.50 0.97 0.30 0.43 0.68 1.79 0.34 29.40%
P/EPS 15.62 31.47 -20.25 -27.10 -35.20 -446.03 -5.86 -
EY 6.40 3.18 -4.94 -3.69 -2.84 -0.22 -17.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.44 0.45 0.45 0.51 0.48 -10.00%

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 & 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