[OCR] QoQ Quarter Result on 31-Mar-2023 [#1]

Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 101.21%
YoY- -97.36%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 25,980 52,214 32,825 35,899 57,838 56,434 69,362 -47.94%
PBT -20,959 344 703 876 -264 817 2,585 -
Tax -41 -21 -415 -190 -214 5 -5 305.08%
NP -21,000 323 288 686 -478 822 2,580 -
-
NP to SH -19,477 625 90 57 -4,695 -2,036 -3,490 213.64%
-
Tax Rate - 6.10% 59.03% 21.69% - -0.61% 0.19% -
Total Cost 46,980 51,891 32,537 35,213 58,316 55,612 66,782 -20.85%
-
Net Worth 156,945 158,399 178,199 178,199 162,918 166,533 168,417 -4.58%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 156,945 158,399 178,199 178,199 162,918 166,533 168,417 -4.58%
NOSH 1,385,997 1,289,998 989,998 989,998 989,998 989,998 927,998 30.56%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -80.83% 0.62% 0.88% 1.91% -0.83% 1.46% 3.72% -
ROE -12.41% 0.39% 0.05% 0.03% -2.88% -1.22% -2.07% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 2.32 5.27 3.32 3.63 6.39 6.44 8.24 -56.94%
EPS -1.74 0.06 0.01 0.01 -0.51 -0.23 -0.41 161.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.16 0.18 0.18 0.18 0.19 0.20 -21.11%
Adjusted Per Share Value based on latest NOSH - 989,998
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 1.89 3.80 2.39 2.61 4.21 4.11 5.05 -47.97%
EPS -1.42 0.05 0.01 0.00 -0.34 -0.15 -0.25 217.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.1153 0.1297 0.1297 0.1185 0.1212 0.1225 -4.55%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.06 0.08 0.08 0.085 0.10 0.09 0.095 -
P/RPS 2.59 1.52 2.41 2.34 1.56 1.40 1.15 71.56%
P/EPS -3.45 126.72 880.00 1,476.31 -19.28 -38.74 -22.92 -71.60%
EY -28.96 0.79 0.11 0.07 -5.19 -2.58 -4.36 252.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.44 0.47 0.56 0.47 0.48 -7.05%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 29/11/23 23/08/23 30/05/23 28/02/23 29/11/22 25/08/22 -
Price 0.06 0.07 0.075 0.08 0.085 0.115 0.09 -
P/RPS 2.59 1.33 2.26 2.21 1.33 1.79 1.09 77.78%
P/EPS -3.45 110.88 825.00 1,389.47 -16.39 -49.51 -21.72 -70.57%
EY -28.96 0.90 0.12 0.07 -6.10 -2.02 -4.60 239.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.42 0.44 0.47 0.61 0.45 -2.97%

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