[OCR] YoY Quarter Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 115.63%
YoY--%
Quarter Report
View:
Show?
Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
Revenue 24,720 22,454 28,014 21,793 0 11,956 10,542 14.19%
PBT 2,508 178 1,811 1,870 0 335 558 26.38%
Tax 0 -76 -572 -351 0 -66 -135 -
NP 2,508 102 1,239 1,519 0 269 423 31.95%
-
NP to SH 2,161 63 1,204 1,517 0 288 423 28.92%
-
Tax Rate 0.00% 42.70% 31.58% 18.77% - 19.70% 24.19% -
Total Cost 22,212 22,352 26,775 20,274 0 11,687 10,119 13.02%
-
Net Worth 166,250 141,742 86,580 86,192 0 88,800 48,342 21.21%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
Net Worth 166,250 141,742 86,580 86,192 0 88,800 48,342 21.21%
NOSH 887,998 458,181 334,455 321,919 279,712 240,000 201,428 25.99%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
NP Margin 10.15% 0.45% 4.42% 6.97% 0.00% 2.25% 4.01% -
ROE 1.30% 0.04% 1.39% 1.76% 0.00% 0.32% 0.88% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
RPS 3.12 4.91 8.41 6.83 0.00 4.98 5.23 -7.73%
EPS 0.27 0.01 0.36 0.48 0.00 0.12 0.21 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.31 0.26 0.27 0.00 0.37 0.24 -2.05%
Adjusted Per Share Value based on latest NOSH - 321,919
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
RPS 1.80 1.63 2.04 1.59 0.00 0.87 0.77 14.14%
EPS 0.16 0.00 0.09 0.11 0.00 0.02 0.03 29.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1031 0.063 0.0627 0.00 0.0646 0.0352 21.20%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/10/16 30/10/15 -
Price 0.105 0.25 0.225 0.27 0.45 0.385 0.48 -
P/RPS 3.36 5.09 2.67 3.96 0.00 7.73 9.17 -14.47%
P/EPS 38.47 1,814.42 62.23 56.82 0.00 320.83 228.57 -24.24%
EY 2.60 0.06 1.61 1.76 0.00 0.31 0.44 31.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.81 0.87 1.00 0.00 1.04 2.00 -19.42%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/10/16 31/10/15 CAGR
Date 27/05/22 27/05/21 29/06/20 29/05/19 - 14/12/16 17/12/15 -
Price 0.10 0.22 0.36 0.32 0.00 0.40 0.485 -
P/RPS 3.20 4.48 4.28 4.69 0.00 8.03 9.27 -15.26%
P/EPS 36.63 1,596.69 99.57 67.34 0.00 333.33 230.95 -24.93%
EY 2.73 0.06 1.00 1.49 0.00 0.30 0.43 33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.71 1.38 1.19 0.00 1.08 2.02 -20.05%

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