[OFI] QoQ Quarter Result on 31-Dec-2021 [#3]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 73.57%
YoY- 88.17%
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 90,267 88,963 79,720 88,323 59,874 60,207 70,850 17.50%
PBT 7,279 5,822 5,555 11,600 5,407 1,622 7,170 1.01%
Tax -149 -1,347 -424 -4,015 -1,037 -545 -48 112.64%
NP 7,130 4,475 5,131 7,585 4,370 1,077 7,122 0.07%
-
NP to SH 7,130 4,475 5,131 7,585 4,370 1,077 7,122 0.07%
-
Tax Rate 2.05% 23.14% 7.63% 34.61% 19.18% 33.60% 0.67% -
Total Cost 83,137 84,488 74,589 80,738 55,504 59,130 63,728 19.37%
-
Net Worth 227,999 223,200 220,800 218,400 211,199 206,400 208,800 6.03%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 23 1,200 2,880 2,400 1,200 240 2,880 -95.99%
Div Payout % 0.34% 26.82% 56.13% 31.64% 27.46% 22.28% 40.44% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 227,999 223,200 220,800 218,400 211,199 206,400 208,800 6.03%
NOSH 240,000 240,000 240,000 240,000 240,000 240,000 240,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.90% 5.03% 6.44% 8.59% 7.30% 1.79% 10.05% -
ROE 3.13% 2.00% 2.32% 3.47% 2.07% 0.52% 3.41% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.61 37.07 33.22 36.80 24.95 25.09 29.52 17.50%
EPS 2.97 1.86 2.14 3.16 1.82 0.45 2.97 0.00%
DPS 0.01 0.50 1.20 1.00 0.50 0.10 1.20 -95.87%
NAPS 0.95 0.93 0.92 0.91 0.88 0.86 0.87 6.03%
Adjusted Per Share Value based on latest NOSH - 240,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 37.61 37.07 33.22 36.80 24.95 25.09 29.52 17.50%
EPS 2.97 1.86 2.14 3.16 1.82 0.45 2.97 0.00%
DPS 0.01 0.50 1.20 1.00 0.50 0.10 1.20 -95.87%
NAPS 0.95 0.93 0.92 0.91 0.88 0.86 0.87 6.03%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.12 0.95 1.03 0.885 0.92 0.865 0.83 -
P/RPS 2.98 2.56 3.10 2.40 3.69 3.45 2.81 3.98%
P/EPS 37.70 50.95 48.18 28.00 50.53 192.76 27.97 21.99%
EY 2.65 1.96 2.08 3.57 1.98 0.52 3.58 -18.15%
DY 0.01 0.53 1.17 1.13 0.54 0.12 1.45 -96.36%
P/NAPS 1.18 1.02 1.12 0.97 1.05 1.01 0.95 15.53%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 01/06/21 -
Price 1.26 1.03 0.98 1.18 0.935 1.10 0.87 -
P/RPS 3.35 2.78 2.95 3.21 3.75 4.38 2.95 8.83%
P/EPS 42.41 55.24 45.84 37.34 51.35 245.13 29.32 27.87%
EY 2.36 1.81 2.18 2.68 1.95 0.41 3.41 -21.74%
DY 0.01 0.49 1.22 0.85 0.53 0.09 1.38 -96.24%
P/NAPS 1.33 1.11 1.07 1.30 1.06 1.28 1.00 20.91%

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