[OKA] YoY 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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 23,178 13,570 30,398 31,573 35,000 45,959 36,921 -7.45%
PBT 4,202 482 4,409 4,191 7,001 7,329 4,914 -2.57%
Tax -854 -31 -1,017 -953 -1,793 -2,314 -1,338 -7.20%
NP 3,348 451 3,392 3,238 5,208 5,015 3,576 -1.09%
-
NP to SH 3,348 451 3,392 3,238 5,208 5,015 3,576 -1.09%
-
Tax Rate 20.32% 6.43% 23.07% 22.74% 25.61% 31.57% 27.23% -
Total Cost 19,830 13,119 27,006 28,335 29,792 40,944 33,345 -8.29%
-
Net Worth 184,046 176,684 176,684 171,776 157,867 142,832 125,937 6.52%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 184,046 176,684 176,684 171,776 157,867 142,832 125,937 6.52%
NOSH 245,395 245,395 245,395 163,596 162,749 158,702 155,478 7.89%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 14.44% 3.32% 11.16% 10.26% 14.88% 10.91% 9.69% -
ROE 1.82% 0.26% 1.92% 1.89% 3.30% 3.51% 2.84% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.45 5.53 12.39 19.30 21.51 28.96 23.75 -14.22%
EPS 1.36 0.18 1.38 1.98 3.20 3.16 2.30 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.72 1.05 0.97 0.90 0.81 -1.27%
Adjusted Per Share Value based on latest NOSH - 245,395
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 9.45 5.53 12.39 12.87 14.26 18.73 15.05 -7.45%
EPS 1.36 0.18 1.38 1.32 2.12 2.04 1.46 -1.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.72 0.70 0.6433 0.582 0.5132 6.52%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.78 0.59 0.66 1.29 1.83 1.12 0.83 -
P/RPS 8.26 10.67 5.33 6.68 8.51 3.87 3.50 15.37%
P/EPS 57.17 321.03 47.75 65.18 57.19 35.44 36.09 7.96%
EY 1.75 0.31 2.09 1.53 1.75 2.82 2.77 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.82 0.92 1.23 1.89 1.24 1.02 0.32%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 28/08/20 30/08/19 27/08/18 28/08/17 26/08/16 28/08/15 -
Price 0.77 0.58 0.60 1.36 1.93 1.31 0.745 -
P/RPS 8.15 10.49 4.84 7.05 8.97 4.52 3.14 17.21%
P/EPS 56.44 315.59 43.41 68.71 60.31 41.46 32.39 9.68%
EY 1.77 0.32 2.30 1.46 1.66 2.41 3.09 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.81 0.83 1.30 1.99 1.46 0.92 1.89%

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