[OCB] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 72,768 67,467 64,682 48,927 70,706 47,471 52,593 24.09% QoQ % 7.86% 4.31% 32.20% -30.80% 48.95% -9.74% - Horiz. % 138.36% 128.28% 122.99% 93.03% 134.44% 90.26% 100.00%
PBT -110 41 -1,850 -47 -9,056 -2,872 -2,547 -87.62% QoQ % -368.29% 102.22% -3,836.17% 99.48% -215.32% -12.76% - Horiz. % 4.32% -1.61% 72.63% 1.85% 355.56% 112.76% 100.00%
Tax -720 -689 -236 -255 -418 7 33 - QoQ % -4.50% -191.95% 7.45% 39.00% -6,071.43% -78.79% - Horiz. % -2,181.82% -2,087.88% -715.15% -772.73% -1,266.67% 21.21% 100.00%
NP -830 -648 -2,086 -302 -9,474 -2,865 -2,514 -52.13% QoQ % -28.09% 68.94% -590.73% 96.81% -230.68% -13.96% - Horiz. % 33.02% 25.78% 82.98% 12.01% 376.85% 113.96% 100.00%
NP to SH -862 -640 -2,010 -196 -9,235 -2,996 -2,424 -49.71% QoQ % -34.69% 68.16% -925.51% 97.88% -208.24% -23.60% - Horiz. % 35.56% 26.40% 82.92% 8.09% 380.98% 123.60% 100.00%
Tax Rate - % 1,680.49 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 73,598 68,115 66,768 49,229 80,180 50,336 55,107 21.21% QoQ % 8.05% 2.02% 35.63% -38.60% 59.29% -8.66% - Horiz. % 133.55% 123.60% 121.16% 89.33% 145.50% 91.34% 100.00%
Net Worth 169,702 170,730 170,730 172,787 172,787 182,044 187,187 -6.31% QoQ % -0.60% 0.00% -1.19% 0.00% -5.08% -2.75% - Horiz. % 90.66% 91.21% 91.21% 92.31% 92.31% 97.25% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 169,702 170,730 170,730 172,787 172,787 182,044 187,187 -6.31% QoQ % -0.60% 0.00% -1.19% 0.00% -5.08% -2.75% - Horiz. % 90.66% 91.21% 91.21% 92.31% 92.31% 97.25% 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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -1.14 % -0.96 % -3.23 % -0.62 % -13.40 % -6.04 % -4.78 % -61.44% QoQ % -18.75% 70.28% -420.97% 95.37% -121.85% -26.36% - Horiz. % 23.85% 20.08% 67.57% 12.97% 280.33% 126.36% 100.00%
ROE -0.51 % -0.37 % -1.18 % -0.11 % -5.34 % -1.65 % -1.29 % -46.04% QoQ % -37.84% 68.64% -972.73% 97.94% -223.64% -27.91% - Horiz. % 39.53% 28.68% 91.47% 8.53% 413.95% 127.91% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.75 65.60 62.89 47.57 68.75 46.16 51.14 24.09% QoQ % 7.85% 4.31% 32.21% -30.81% 48.94% -9.74% - Horiz. % 138.35% 128.28% 122.98% 93.02% 134.43% 90.26% 100.00%
EPS -0.84 -0.62 -1.95 -0.19 -8.98 -2.91 -2.36 -49.68% QoQ % -35.48% 68.21% -926.32% 97.88% -208.59% -23.31% - Horiz. % 35.59% 26.27% 82.63% 8.05% 380.51% 123.31% 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 1.6500 1.6600 1.6600 1.6800 1.6800 1.7700 1.8200 -6.31% QoQ % -0.60% 0.00% -1.19% 0.00% -5.08% -2.75% - Horiz. % 90.66% 91.21% 91.21% 92.31% 92.31% 97.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 102,850 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 70.75 65.60 62.89 47.57 68.75 46.16 51.14 24.09% QoQ % 7.85% 4.31% 32.21% -30.81% 48.94% -9.74% - Horiz. % 138.35% 128.28% 122.98% 93.02% 134.43% 90.26% 100.00%
EPS -0.84 -0.62 -1.95 -0.19 -8.98 -2.91 -2.36 -49.68% QoQ % -35.48% 68.21% -926.32% 97.88% -208.59% -23.31% - Horiz. % 35.59% 26.27% 82.63% 8.05% 380.51% 123.31% 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 1.6500 1.6600 1.6600 1.6800 1.6800 1.7700 1.8200 -6.31% QoQ % -0.60% 0.00% -1.19% 0.00% -5.08% -2.75% - Horiz. % 90.66% 91.21% 91.21% 92.31% 92.31% 97.25% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.7500 0.7100 0.7500 0.8200 0.7450 0.7950 0.8200 -
P/RPS 1.06 1.08 1.19 1.72 1.08 1.72 1.60 -23.95% QoQ % -1.85% -9.24% -30.81% 59.26% -37.21% 7.50% - Horiz. % 66.25% 67.50% 74.38% 107.50% 67.50% 107.50% 100.00%
P/EPS -89.49 -114.10 -38.38 -430.29 -8.30 -27.29 -34.79 87.41% QoQ % 21.57% -197.29% 91.08% -5,084.22% 69.59% 21.56% - Horiz. % 257.23% 327.97% 110.32% 1,236.82% 23.86% 78.44% 100.00%
EY -1.12 -0.88 -2.61 -0.23 -12.05 -3.66 -2.87 -46.51% QoQ % -27.27% 66.28% -1,034.78% 98.09% -229.23% -27.53% - Horiz. % 39.02% 30.66% 90.94% 8.01% 419.86% 127.53% 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 0.45 0.43 0.45 0.49 0.44 0.45 0.45 - QoQ % 4.65% -4.44% -8.16% 11.36% -2.22% 0.00% - Horiz. % 100.00% 95.56% 100.00% 108.89% 97.78% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 -
Price 0.7300 0.7500 0.7550 0.8500 0.8000 0.7700 0.8400 -
P/RPS 1.03 1.14 1.20 1.79 1.16 1.67 1.64 -26.60% QoQ % -9.65% -5.00% -32.96% 54.31% -30.54% 1.83% - Horiz. % 62.80% 69.51% 73.17% 109.15% 70.73% 101.83% 100.00%
P/EPS -87.10 -120.53 -38.63 -446.03 -8.91 -26.43 -35.64 81.14% QoQ % 27.74% -212.01% 91.34% -4,905.95% 66.29% 25.84% - Horiz. % 244.39% 338.19% 108.39% 1,251.49% 25.00% 74.16% 100.00%
EY -1.15 -0.83 -2.59 -0.22 -11.22 -3.78 -2.81 -44.79% QoQ % -38.55% 67.95% -1,077.27% 98.04% -196.83% -34.52% - Horiz. % 40.93% 29.54% 92.17% 7.83% 399.29% 134.52% 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 0.44 0.45 0.45 0.51 0.48 0.44 0.46 -2.91% QoQ % -2.22% 0.00% -11.76% 6.25% 9.09% -4.35% - Horiz. % 95.65% 97.83% 97.83% 110.87% 104.35% 95.65% 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
OCB Berhad Quarterly Report @ 31 March 2022.pdf 
