[OKA] YoY 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- 29.83%
YoY- 44.96%
Quarter Report
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 23,925 34,109 33,775 31,797 36,084 40,802 37,555 -7.23%
PBT 5,241 7,929 5,701 3,671 8,738 9,119 8,502 -7.73%
Tax -1,132 -1,833 -1,297 -633 -2,239 -2,614 -2,289 -11.06%
NP 4,109 6,096 4,404 3,038 6,499 6,505 6,213 -6.65%
-
NP to SH 4,109 6,096 4,404 3,038 6,499 6,505 6,213 -6.65%
-
Tax Rate 21.60% 23.12% 22.75% 17.24% 25.62% 28.67% 26.92% -
Total Cost 19,816 28,013 29,371 28,759 29,585 34,297 31,342 -7.35%
-
Net Worth 188,954 181,592 181,592 188,136 163,291 151,094 132,357 6.10%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - 2,335 -
Div Payout % - - - - - - 37.59% -
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 188,954 181,592 181,592 188,136 163,291 151,094 132,357 6.10%
NOSH 245,395 245,395 245,395 163,596 163,291 159,046 155,714 7.86%
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 17.17% 17.87% 13.04% 9.55% 18.01% 15.94% 16.54% -
ROE 2.17% 3.36% 2.43% 1.61% 3.98% 4.31% 4.69% -
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 9.75 13.90 13.76 19.44 22.10 25.65 24.12 -14.00%
EPS 1.67 2.48 1.79 1.86 3.98 4.09 3.99 -13.50%
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 9.75 13.90 13.76 12.96 14.70 16.63 15.30 -7.22%
EPS 1.67 2.48 1.79 1.24 2.65 2.65 2.53 -6.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 0.77 0.74 0.74 0.7667 0.6654 0.6157 0.5394 6.10%
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 8.46 4.21 4.69 6.38 7.51 5.03 3.48 15.94%
P/EPS 49.27 23.55 35.94 66.77 41.71 31.54 21.05 15.21%
EY 2.03 4.25 2.78 1.50 2.40 3.17 4.75 -13.19%
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 8.46 4.82 4.65 5.20 7.15 4.60 3.96 13.47%
P/EPS 49.27 26.97 35.66 54.39 39.70 28.85 23.93 12.77%
EY 2.03 3.71 2.80 1.84 2.52 3.47 4.18 -11.33%
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