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

Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 134.52%
YoY- -35.03%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 70,706 47,471 52,593 68,170 63,177 89,467 52,631 21.68%
PBT -9,056 -2,872 -2,547 647 139 4,976 -1,180 287.63%
Tax -418 7 33 -134 -1,912 -440 -18 709.30%
NP -9,474 -2,865 -2,514 513 -1,773 4,536 -1,198 295.44%
-
NP to SH -9,235 -2,996 -2,424 612 -1,773 4,536 -1,198 288.78%
-
Tax Rate - - - 20.71% 1,375.54% 8.84% - -
Total Cost 80,180 50,336 55,107 67,657 64,950 84,931 53,829 30.33%
-
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 % - - - - 0.00% - - -
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 -13.40% -6.04% -4.78% 0.75% -2.81% 5.07% -2.28% -
ROE -5.34% -1.65% -1.29% 0.32% -0.94% 2.37% -0.64% -
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 68.75 46.16 51.14 66.28 61.43 86.99 51.17 21.69%
EPS -8.98 -2.91 -2.36 0.60 -1.72 4.41 -1.16 289.87%
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 68.75 46.16 51.14 66.28 61.43 86.99 51.17 21.69%
EPS -8.98 -2.91 -2.36 0.60 -1.72 4.41 -1.16 289.87%
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 1.08 1.72 1.60 0.94 0.91 0.48 0.71 32.16%
P/EPS -8.30 -27.29 -34.79 105.03 -32.49 9.41 -31.34 -58.66%
EY -12.05 -3.66 -2.87 0.95 -3.08 10.63 -3.19 141.96%
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 1.16 1.67 1.64 1.09 1.04 0.52 0.73 36.05%
P/EPS -8.91 -26.43 -35.64 121.84 -37.13 10.20 -32.19 -57.42%
EY -11.22 -3.78 -2.81 0.82 -2.69 9.80 -3.11 134.67%
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