[OCB] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 70,984 73,853 72,768 67,467 64,682 48,927 70,706 0.26% QoQ % -3.88% 1.49% 7.86% 4.31% 32.20% -30.80% - Horiz. % 100.39% 104.45% 102.92% 95.42% 91.48% 69.20% 100.00%
PBT 3,346 2,609 -110 41 -1,850 -47 -9,056 - QoQ % 28.25% 2,471.82% -368.29% 102.22% -3,836.17% 99.48% - Horiz. % -36.95% -28.81% 1.21% -0.45% 20.43% 0.52% 100.00%
Tax -1,022 -319 -720 -689 -236 -255 -418 81.79% QoQ % -220.38% 55.69% -4.50% -191.95% 7.45% 39.00% - Horiz. % 244.50% 76.32% 172.25% 164.83% 56.46% 61.00% 100.00%
NP 2,324 2,290 -830 -648 -2,086 -302 -9,474 - QoQ % 1.48% 375.90% -28.09% 68.94% -590.73% 96.81% - Horiz. % -24.53% -24.17% 8.76% 6.84% 22.02% 3.19% 100.00%
NP to SH 2,322 2,288 -862 -640 -2,010 -196 -9,235 - QoQ % 1.49% 365.43% -34.69% 68.16% -925.51% 97.88% - Horiz. % -25.14% -24.78% 9.33% 6.93% 21.77% 2.12% 100.00%
Tax Rate 30.54 % 12.23 % - % 1,680.49 % - % - % - % - QoQ % 149.71% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 1.82% 0.73% 0.00% 100.00% - - -
Total Cost 68,660 71,563 73,598 68,115 66,768 49,229 80,180 -9.85% QoQ % -4.06% -2.77% 8.05% 2.02% 35.63% -38.60% - Horiz. % 85.63% 89.25% 91.79% 84.95% 83.27% 61.40% 100.00%
Net Worth 173,816 171,759 169,702 170,730 170,730 172,787 172,787 0.40% QoQ % 1.20% 1.21% -0.60% 0.00% -1.19% 0.00% - Horiz. % 100.60% 99.40% 98.21% 98.81% 98.81% 100.00% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 173,816 171,759 169,702 170,730 170,730 172,787 172,787 0.40% QoQ % 1.20% 1.21% -0.60% 0.00% -1.19% 0.00% - Horiz. % 100.60% 99.40% 98.21% 98.81% 98.81% 100.00% 100.00%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.27 % 3.10 % -1.14 % -0.96 % -3.23 % -0.62 % -13.40 % - QoQ % 5.48% 371.93% -18.75% 70.28% -420.97% 95.37% - Horiz. % -24.40% -23.13% 8.51% 7.16% 24.10% 4.63% 100.00%
ROE 1.34 % 1.33 % -0.51 % -0.37 % -1.18 % -0.11 % -5.34 % - QoQ % 0.75% 360.78% -37.84% 68.64% -972.73% 97.94% - Horiz. % -25.09% -24.91% 9.55% 6.93% 22.10% 2.06% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.02 71.81 70.75 65.60 62.89 47.57 68.75 0.26% QoQ % -3.89% 1.50% 7.85% 4.31% 32.21% -30.81% - Horiz. % 100.39% 104.45% 102.91% 95.42% 91.48% 69.19% 100.00%
EPS 2.26 2.22 -0.84 -0.62 -1.95 -0.19 -8.98 - QoQ % 1.80% 364.29% -35.48% 68.21% -926.32% 97.88% - Horiz. % -25.17% -24.72% 9.35% 6.90% 21.71% 2.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6900 1.6700 1.6500 1.6600 1.6600 1.6800 1.6800 0.40% QoQ % 1.20% 1.21% -0.60% 0.00% -1.19% 0.00% - Horiz. % 100.60% 99.40% 98.21% 98.81% 98.81% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,850 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 69.02 71.81 70.75 65.60 62.89 47.57 68.75 0.26% QoQ % -3.89% 1.50% 7.85% 4.31% 32.21% -30.81% - Horiz. % 100.39% 104.45% 102.91% 95.42% 91.48% 69.19% 100.00%
EPS 2.26 2.22 -0.84 -0.62 -1.95 -0.19 -8.98 - QoQ % 1.80% 364.29% -35.48% 68.21% -926.32% 97.88% - Horiz. % -25.17% -24.72% 9.35% 6.90% 21.71% 2.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.6900 1.6700 1.6500 1.6600 1.6600 1.6800 1.6800 0.40% QoQ % 1.20% 1.21% -0.60% 0.00% -1.19% 0.00% - Horiz. % 100.60% 99.40% 98.21% 98.81% 98.81% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.6900 0.7000 0.7500 0.7100 0.7500 0.8200 0.7450 -
P/RPS 1.00 0.97 1.06 1.08 1.19 1.72 1.08 -5.01% QoQ % 3.09% -8.49% -1.85% -9.24% -30.81% 59.26% - Horiz. % 92.59% 89.81% 98.15% 100.00% 110.19% 159.26% 100.00%
P/EPS 30.56 31.47 -89.49 -114.10 -38.38 -430.29 -8.30 - QoQ % -2.89% 135.17% 21.57% -197.29% 91.08% -5,084.22% - Horiz. % -368.19% -379.16% 1,078.19% 1,374.70% 462.41% 5,184.22% 100.00%
EY 3.27 3.18 -1.12 -0.88 -2.61 -0.23 -12.05 - QoQ % 2.83% 383.93% -27.27% 66.28% -1,034.78% 98.09% - Horiz. % -27.14% -26.39% 9.29% 7.30% 21.66% 1.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.41 0.42 0.45 0.43 0.45 0.49 0.44 -4.61% QoQ % -2.38% -6.67% 4.65% -4.44% -8.16% 11.36% - Horiz. % 93.18% 95.45% 102.27% 97.73% 102.27% 111.36% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 - 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 -
Price 0.7000 0.7000 0.7300 0.7500 0.7550 0.8500 0.8000 -
P/RPS 1.01 0.97 1.03 1.14 1.20 1.79 1.16 -8.84% QoQ % 4.12% -5.83% -9.65% -5.00% -32.96% 54.31% - Horiz. % 87.07% 83.62% 88.79% 98.28% 103.45% 154.31% 100.00%
P/EPS 31.01 31.47 -87.10 -120.53 -38.63 -446.03 -8.91 - QoQ % -1.46% 136.13% 27.74% -212.01% 91.34% -4,905.95% - Horiz. % -348.04% -353.20% 977.55% 1,352.75% 433.56% 5,005.95% 100.00%
EY 3.23 3.18 -1.15 -0.83 -2.59 -0.22 -11.22 - QoQ % 1.57% 376.52% -38.55% 67.95% -1,077.27% 98.04% - Horiz. % -28.79% -28.34% 10.25% 7.40% 23.08% 1.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.41 0.42 0.44 0.45 0.45 0.51 0.48 -10.00% QoQ % -2.38% -4.55% -2.22% 0.00% -11.76% 6.25% - Horiz. % 85.42% 87.50% 91.67% 93.75% 93.75% 106.25% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment