[OKA] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 122.73%
YoY- 13.9%
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 113,724 79,906 47,102 23,178 116,012 81,468 47,679 78.61%
PBT 19,336 14,340 9,442 4,202 21,641 14,004 8,411 74.27%
Tax -4,249 -3,215 -1,985 -854 -5,792 -3,387 -1,864 73.29%
NP 15,087 11,125 7,457 3,348 15,849 10,617 6,547 74.55%
-
NP to SH 15,087 11,125 7,457 3,348 15,849 10,617 6,547 74.55%
-
Tax Rate 21.97% 22.42% 21.02% 20.32% 26.76% 24.19% 22.16% -
Total Cost 98,637 68,781 39,645 19,830 100,163 70,851 41,132 79.25%
-
Net Worth 186,500 186,500 188,954 184,046 181,592 181,592 181,592 1.79%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 11,042 5,398 - - 11,042 5,153 - -
Div Payout % 73.19% 48.53% - - 69.67% 48.54% - -
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 186,500 186,500 188,954 184,046 181,592 181,592 181,592 1.79%
NOSH 245,395 245,395 245,395 245,395 245,395 245,395 245,395 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 13.27% 13.92% 15.83% 14.44% 13.66% 13.03% 13.73% -
ROE 8.09% 5.97% 3.95% 1.82% 8.73% 5.85% 3.61% -
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 46.34 32.56 19.19 9.45 47.28 33.20 19.43 78.60%
EPS 6.15 4.53 3.04 1.36 6.46 4.33 2.67 74.50%
DPS 4.50 2.20 0.00 0.00 4.50 2.10 0.00 -
NAPS 0.76 0.76 0.77 0.75 0.74 0.74 0.74 1.79%
Adjusted Per Share Value based on latest NOSH - 245,395
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 46.34 32.56 19.19 9.45 47.28 33.20 19.43 78.60%
EPS 6.15 4.53 3.04 1.36 6.46 4.33 2.67 74.50%
DPS 4.50 2.20 0.00 0.00 4.50 2.10 0.00 -
NAPS 0.76 0.76 0.77 0.75 0.74 0.74 0.74 1.79%
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 0.825 0.82 0.825 0.78 0.82 0.665 0.585 -
P/RPS 1.78 2.52 4.30 8.26 1.73 2.00 3.01 -29.56%
P/EPS 13.42 18.09 27.15 57.17 12.70 15.37 21.93 -27.94%
EY 7.45 5.53 3.68 1.75 7.88 6.51 4.56 38.75%
DY 5.45 2.68 0.00 0.00 5.49 3.16 0.00 -
P/NAPS 1.09 1.08 1.07 1.04 1.11 0.90 0.79 23.96%
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 31/05/22 28/02/22 29/11/21 27/08/21 18/06/21 25/02/21 27/11/20 -
Price 0.81 0.82 0.825 0.77 0.79 0.715 0.67 -
P/RPS 1.75 2.52 4.30 8.15 1.67 2.15 3.45 -36.42%
P/EPS 13.17 18.09 27.15 56.44 12.23 16.53 25.11 -34.98%
EY 7.59 5.53 3.68 1.77 8.18 6.05 3.98 53.84%
DY 5.56 2.68 0.00 0.00 5.70 2.94 0.00 -
P/NAPS 1.07 1.08 1.07 1.03 1.07 0.97 0.91 11.41%

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