[OKA] QoQ Quarter Result on 30-Jun-2021 [#1]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -36.01%
YoY- 642.35%
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 32,804 23,925 23,178 34,544 33,789 34,109 13,570 79.83%
PBT 4,898 5,241 4,202 7,637 5,592 7,929 482 367.17%
Tax -1,230 -1,132 -854 -2,405 -1,523 -1,833 -31 1055.53%
NP 3,668 4,109 3,348 5,232 4,069 6,096 451 302.88%
-
NP to SH 3,668 4,109 3,348 5,232 4,069 6,096 451 302.88%
-
Tax Rate 25.11% 21.60% 20.32% 31.49% 27.24% 23.12% 6.43% -
Total Cost 29,136 19,816 19,830 29,312 29,720 28,013 13,119 69.97%
-
Net Worth 186,500 188,954 184,046 181,592 181,592 181,592 176,684 3.66%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,398 - - 5,889 5,153 - - -
Div Payout % 147.18% - - 112.57% 126.65% - - -
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 186,500 188,954 184,046 181,592 181,592 181,592 176,684 3.66%
NOSH 245,395 245,395 245,395 245,395 245,395 245,395 245,395 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 11.18% 17.17% 14.44% 15.15% 12.04% 17.87% 3.32% -
ROE 1.97% 2.17% 1.82% 2.88% 2.24% 3.36% 0.26% -
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 13.37 9.75 9.45 14.08 13.77 13.90 5.53 79.84%
EPS 1.49 1.67 1.36 2.13 1.66 2.48 0.18 307.63%
DPS 2.20 0.00 0.00 2.40 2.10 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.74 0.74 0.74 0.72 3.66%
Adjusted Per Share Value based on latest NOSH - 245,395
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.37 9.75 9.45 14.08 13.77 13.90 5.53 79.84%
EPS 1.49 1.67 1.36 2.13 1.66 2.48 0.18 307.63%
DPS 2.20 0.00 0.00 2.40 2.10 0.00 0.00 -
NAPS 0.76 0.77 0.75 0.74 0.74 0.74 0.72 3.66%
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 0.82 0.825 0.78 0.82 0.665 0.585 0.59 -
P/RPS 6.13 8.46 8.26 5.83 4.83 4.21 10.67 -30.82%
P/EPS 54.86 49.27 57.17 38.46 40.11 23.55 321.03 -69.10%
EY 1.82 2.03 1.75 2.60 2.49 4.25 0.31 224.39%
DY 2.68 0.00 0.00 2.93 3.16 0.00 0.00 -
P/NAPS 1.08 1.07 1.04 1.11 0.90 0.79 0.82 20.09%
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 27/08/21 18/06/21 25/02/21 27/11/20 28/08/20 -
Price 0.82 0.825 0.77 0.79 0.715 0.67 0.58 -
P/RPS 6.13 8.46 8.15 5.61 5.19 4.82 10.49 -30.03%
P/EPS 54.86 49.27 56.44 37.05 43.12 26.97 315.59 -68.75%
EY 1.82 2.03 1.77 2.70 2.32 3.71 0.32 217.61%
DY 2.68 0.00 0.00 3.04 2.94 0.00 0.00 -
P/NAPS 1.08 1.07 1.03 1.07 0.97 0.91 0.81 21.07%

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