[OSKVI] QoQ Quarter Result on 30-Sep-2021 [#3]

Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 249.62%
YoY- 348.96%
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 13,751 36,621 17,308 7,749 2,911 25,593 20,025 -22.21%
PBT -3,786 8,878 11,255 7,407 1,579 8,691 8,243 -
Tax 8 77 258 -44 527 -536 -190 -
NP -3,778 8,955 11,513 7,363 2,106 8,155 8,053 -
-
NP to SH -3,778 8,955 11,513 7,363 2,106 8,155 8,053 -
-
Tax Rate - -0.87% -2.29% 0.59% -33.38% 6.17% 2.30% -
Total Cost 17,529 27,666 5,795 386 805 17,438 11,972 29.03%
-
Net Worth 214,125 221,982 214,125 202,338 194,480 192,516 184,658 10.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,928 - 3,928 - - - - -
Div Payout % 0.00% - 34.13% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 214,125 221,982 214,125 202,338 194,480 192,516 184,658 10.40%
NOSH 197,596 197,596 197,596 197,596 197,596 197,596 197,596 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -27.47% 24.45% 66.52% 95.02% 72.35% 31.86% 40.21% -
ROE -1.76% 4.03% 5.38% 3.64% 1.08% 4.24% 4.36% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.00 18.64 8.81 3.94 1.48 13.03 10.19 -22.19%
EPS -1.92 4.56 5.86 3.75 1.07 4.15 4.10 -
DPS 2.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.13 1.09 1.03 0.99 0.98 0.94 10.40%
Adjusted Per Share Value based on latest NOSH - 197,596
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.96 18.53 8.76 3.92 1.47 12.95 10.13 -22.19%
EPS -1.91 4.53 5.83 3.73 1.07 4.13 4.08 -
DPS 1.99 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 1.0836 1.1234 1.0836 1.024 0.9842 0.9743 0.9345 10.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.43 0.50 0.515 0.44 0.45 0.49 0.49 -
P/RPS 6.14 2.68 5.85 11.15 30.37 3.76 4.81 17.72%
P/EPS -22.36 10.97 8.79 11.74 41.98 11.80 11.95 -
EY -4.47 9.12 11.38 8.52 2.38 8.47 8.37 -
DY 4.65 0.00 3.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.47 0.43 0.45 0.50 0.52 -17.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 20/05/22 23/02/22 24/11/21 20/08/21 10/05/21 23/02/21 -
Price 0.445 0.53 0.44 0.495 0.45 0.455 0.455 -
P/RPS 6.36 2.84 4.99 12.55 30.37 3.49 4.46 26.77%
P/EPS -23.14 11.63 7.51 13.21 41.98 10.96 11.10 -
EY -4.32 8.60 13.32 7.57 2.38 9.12 9.01 -
DY 4.49 0.00 4.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.40 0.48 0.45 0.46 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