[OCB] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -1205.33%
YoY- -1151.57%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 66,518 61,048 60,200 70,104 59,245 72,041 70,527 -3.82%
PBT 1,742 -1,097 867 -21,268 -1,127 1,986 1,850 -3.92%
Tax -915 -120 -290 -531 -543 -976 -854 4.70%
NP 827 -1,217 577 -21,799 -1,670 1,010 996 -11.64%
-
NP to SH 827 -1,217 577 -21,799 -1,670 1,010 996 -11.64%
-
Tax Rate 52.53% - 33.45% - - 49.14% 46.16% -
Total Cost 65,691 62,265 59,623 91,903 60,915 71,031 69,531 -3.71%
-
Net Worth 218,582 217,551 218,582 218,041 239,640 241,697 241,697 -6.47%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 218,582 217,551 218,582 218,041 239,640 241,697 241,697 -6.47%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.24% -1.99% 0.96% -31.10% -2.82% 1.40% 1.41% -
ROE 0.38% -0.56% 0.26% -10.00% -0.70% 0.42% 0.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.51 59.21 58.39 68.16 57.60 70.04 68.57 -3.98%
EPS 0.80 -1.18 0.56 -21.19 -1.62 0.98 0.97 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 2.11 2.12 2.12 2.33 2.35 2.35 -6.63%
Adjusted Per Share Value based on latest NOSH - 102,850
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.67 59.36 58.53 68.16 57.60 70.04 68.57 -3.82%
EPS 0.80 -1.18 0.56 -21.19 -1.62 0.98 0.97 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1253 2.1152 2.1253 2.12 2.33 2.35 2.35 -6.47%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.385 0.55 0.565 0.62 0.715 0.75 0.73 -
P/RPS 0.60 0.93 0.97 0.91 1.24 1.07 1.06 -31.54%
P/EPS 48.00 -46.60 100.96 -2.93 -44.03 76.37 75.38 -25.96%
EY 2.08 -2.15 0.99 -34.19 -2.27 1.31 1.33 34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.26 0.27 0.29 0.31 0.32 0.31 -30.37%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 27/08/18 22/05/18 26/02/18 28/11/17 29/08/17 23/05/17 -
Price 0.35 0.455 0.575 0.585 0.67 0.74 0.84 -
P/RPS 0.54 0.77 0.98 0.86 1.16 1.06 1.22 -41.89%
P/EPS 43.64 -38.55 102.75 -2.76 -41.26 75.36 86.74 -36.71%
EY 2.29 -2.59 0.97 -36.23 -2.42 1.33 1.15 58.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.27 0.28 0.29 0.31 0.36 -39.33%

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