[OKA] YoY Cumulative Quarter Result on 30-Sep-2019 [#2]

Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 129.83%
YoY- 24.22%
Quarter Report
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 47,102 47,679 64,173 63,370 71,084 86,760 74,476 -7.34%
PBT 9,442 8,411 10,110 7,862 15,740 16,447 13,415 -5.68%
Tax -1,985 -1,864 -2,314 -1,586 -4,033 -4,927 -3,627 -9.54%
NP 7,457 6,547 7,796 6,276 11,707 11,520 9,788 -4.42%
-
NP to SH 7,457 6,547 7,796 6,276 11,707 11,520 9,788 -4.42%
-
Tax Rate 21.02% 22.16% 22.89% 20.17% 25.62% 29.96% 27.04% -
Total Cost 39,645 41,132 56,377 57,094 59,377 75,240 64,688 -7.82%
-
Net Worth 188,954 181,592 181,592 188,136 163,505 151,160 132,270 6.11%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 2,334 -
Div Payout % - - - - - - 23.85% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 188,954 181,592 181,592 188,136 163,505 151,160 132,270 6.11%
NOSH 245,395 245,395 245,395 163,596 163,505 159,116 155,612 7.87%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 15.83% 13.73% 12.15% 9.90% 16.47% 13.28% 13.14% -
ROE 3.95% 3.61% 4.29% 3.34% 7.16% 7.62% 7.40% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.19 19.43 26.15 38.74 43.47 54.53 47.86 -14.11%
EPS 3.04 2.67 3.18 3.84 7.16 7.24 6.29 -11.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.77 0.74 0.74 1.15 1.00 0.95 0.85 -1.63%
Adjusted Per Share Value based on latest NOSH - 245,395
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 19.19 19.43 26.15 25.82 28.97 35.36 30.35 -7.34%
EPS 3.04 2.67 3.18 2.56 4.77 4.69 3.99 -4.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 0.77 0.74 0.74 0.7667 0.6663 0.616 0.539 6.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.825 0.585 0.645 1.24 1.66 1.29 0.84 -
P/RPS 4.30 3.01 2.47 3.20 3.82 2.37 1.76 16.03%
P/EPS 27.15 21.93 20.30 32.32 23.18 17.82 13.35 12.54%
EY 3.68 4.56 4.93 3.09 4.31 5.61 7.49 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.79 -
P/NAPS 1.07 0.79 0.87 1.08 1.66 1.36 0.99 1.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/11/21 27/11/20 29/11/19 26/11/18 27/11/17 25/11/16 23/11/15 -
Price 0.825 0.67 0.64 1.01 1.58 1.18 0.955 -
P/RPS 4.30 3.45 2.45 2.61 3.63 2.16 2.00 13.59%
P/EPS 27.15 25.11 20.15 26.33 22.07 16.30 15.18 10.16%
EY 3.68 3.98 4.96 3.80 4.53 6.14 6.59 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
P/NAPS 1.07 0.91 0.86 0.88 1.58 1.24 1.12 -0.75%

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