[OCR] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 25.32%
YoY- -3320.12%
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Revenue 146,918 208,354 44,792 72,994 81,830 74,957 38,452 19.79%
PBT -19,036 5,646 -25,932 2,315 10,635 -5,545 -4,021 23.30%
Tax -667 -214 -1,466 -1,947 -1,597 -1,494 -63 37.42%
NP -19,703 5,432 -27,398 368 9,038 -7,039 -4,084 23.61%
-
NP to SH -18,705 -8,060 -25,922 805 8,921 -7,004 -4,091 22.72%
-
Tax Rate - 3.79% - 84.10% 15.02% - - -
Total Cost 166,621 202,922 72,190 72,626 72,792 81,996 42,536 20.19%
-
Net Worth 156,945 162,918 126,568 120,750 84,266 93,568 78,024 9.87%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Net Worth 156,945 162,918 126,568 120,750 84,266 93,568 78,024 9.87%
NOSH 1,385,997 989,998 681,043 365,909 330,808 292,465 210,876 28.87%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
NP Margin -13.41% 2.61% -61.17% 0.50% 11.04% -9.39% -10.62% -
ROE -11.92% -4.95% -20.48% 0.67% 10.59% -7.49% -5.24% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
RPS 13.11 23.02 8.14 19.95 25.25 25.63 18.23 -4.34%
EPS -1.67 -0.89 -4.71 0.22 2.75 -2.43 -1.94 -1.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.18 0.23 0.33 0.26 0.32 0.37 -12.27%
Adjusted Per Share Value based on latest NOSH - 681,043
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
RPS 10.69 15.16 3.26 5.31 5.95 5.45 2.80 19.78%
EPS -1.36 -0.59 -1.89 0.06 0.65 -0.51 -0.30 22.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1142 0.1185 0.0921 0.0879 0.0613 0.0681 0.0568 9.86%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/07/16 -
Price 0.06 0.10 0.145 0.265 0.26 0.29 0.405 -
P/RPS 0.46 0.43 1.78 1.33 1.03 1.13 2.22 -19.10%
P/EPS -3.60 -11.23 -3.08 120.45 9.45 -12.11 -20.88 -21.08%
EY -27.81 -8.91 -32.49 0.83 10.59 -8.26 -4.79 26.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.63 0.80 1.00 0.91 1.09 -11.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/07/16 CAGR
Date 29/02/24 28/02/23 28/02/22 09/03/21 27/02/20 28/02/19 26/09/16 -
Price 0.06 0.085 0.115 0.24 0.255 0.24 0.37 -
P/RPS 0.46 0.37 1.41 1.20 1.01 0.94 2.03 -18.12%
P/EPS -3.60 -9.55 -2.44 109.09 9.26 -10.02 -19.07 -20.11%
EY -27.81 -10.48 -40.96 0.92 10.79 -9.98 -5.24 25.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.50 0.73 0.98 0.75 1.00 -10.74%

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