[OCB] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[OCB] OCB BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -75.59%
YoY- -35.03%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 238,940 168,234 120,763 68,170 273,644 210,467 121,000 57.20%
PBT -13,828 -4,772 -1,900 647 4,992 4,853 -123 2209.40%
Tax -512 -94 -101 -134 -2,485 -573 -133 145.02%
NP -14,340 -4,866 -2,001 513 2,507 4,280 -256 1353.29%
-
NP to SH -14,043 -4,808 -1,812 612 2,507 4,280 -256 1333.21%
-
Tax Rate - - - 20.71% 49.78% 11.81% - -
Total Cost 253,280 173,100 122,764 67,657 271,137 206,187 121,256 63.18%
-
Net Worth 172,787 182,044 187,187 189,244 188,215 191,301 186,158 -4.83%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 1,542 - - -
Div Payout % - - - - 61.54% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 172,787 182,044 187,187 189,244 188,215 191,301 186,158 -4.83%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -6.00% -2.89% -1.66% 0.75% 0.92% 2.03% -0.21% -
ROE -8.13% -2.64% -0.97% 0.32% 1.33% 2.24% -0.14% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 232.32 163.57 117.42 66.28 266.06 204.63 117.65 57.20%
EPS -13.65 -4.67 -1.76 0.60 2.44 4.16 -0.25 1328.77%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.68 1.77 1.82 1.84 1.83 1.86 1.81 -4.83%
Adjusted Per Share Value based on latest NOSH - 102,850
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 232.32 163.57 117.42 66.28 266.06 204.63 117.65 57.20%
EPS -13.65 -4.67 -1.76 0.60 2.44 4.16 -0.25 1328.77%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.68 1.77 1.82 1.84 1.83 1.86 1.81 -4.83%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.745 0.795 0.82 0.625 0.56 0.415 0.365 -
P/RPS 0.32 0.49 0.70 0.94 0.21 0.20 0.31 2.13%
P/EPS -5.46 -17.01 -46.54 105.03 22.97 9.97 -146.64 -88.78%
EY -18.33 -5.88 -2.15 0.95 4.35 10.03 -0.68 793.64%
DY 0.00 0.00 0.00 0.00 2.68 0.00 0.00 -
P/NAPS 0.44 0.45 0.45 0.34 0.31 0.22 0.20 68.91%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/08/21 24/05/21 22/02/21 30/11/20 24/08/20 -
Price 0.80 0.77 0.84 0.725 0.64 0.45 0.375 -
P/RPS 0.34 0.47 0.72 1.09 0.24 0.22 0.32 4.11%
P/EPS -5.86 -16.47 -47.68 121.84 26.26 10.81 -150.66 -88.45%
EY -17.07 -6.07 -2.10 0.82 3.81 9.25 -0.66 769.40%
DY 0.00 0.00 0.00 0.00 2.34 0.00 0.00 -
P/NAPS 0.48 0.44 0.46 0.39 0.35 0.24 0.21 73.25%

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