[OKA] QoQ Quarter Result on 2022-03-31 [#4] 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 30,279 38,406 37,622 33,818 32,804 23,925 23,178 19.44% QoQ % -21.16% 2.08% 11.25% 3.09% 37.11% 3.22% - Horiz. % 130.64% 165.70% 162.32% 145.91% 141.53% 103.22% 100.00%
PBT 1,406 7,501 8,564 4,997 4,898 5,241 4,202 -51.71% QoQ % -81.26% -12.41% 71.38% 2.02% -6.54% 24.73% - Horiz. % 33.46% 178.51% 203.81% 118.92% 116.56% 124.73% 100.00%
Tax -53 -1,706 -1,980 -1,034 -1,230 -1,132 -854 -84.25% QoQ % 96.89% 13.84% -91.49% 15.93% -8.66% -32.55% - Horiz. % 6.21% 199.77% 231.85% 121.08% 144.03% 132.55% 100.00%
NP 1,353 5,795 6,584 3,963 3,668 4,109 3,348 -45.25% QoQ % -76.65% -11.98% 66.14% 8.04% -10.73% 22.73% - Horiz. % 40.41% 173.09% 196.65% 118.37% 109.56% 122.73% 100.00%
NP to SH 1,353 5,795 6,584 3,963 3,668 4,109 3,348 -45.25% QoQ % -76.65% -11.98% 66.14% 8.04% -10.73% 22.73% - Horiz. % 40.41% 173.09% 196.65% 118.37% 109.56% 122.73% 100.00%
Tax Rate 3.77 % 22.74 % 23.12 % 20.69 % 25.11 % 21.60 % 20.32 % -67.37% QoQ % -83.42% -1.64% 11.74% -17.60% 16.25% 6.30% - Horiz. % 18.55% 111.91% 113.78% 101.82% 123.57% 106.30% 100.00%
Total Cost 28,926 32,611 31,038 29,855 29,136 19,816 19,830 28.53% QoQ % -11.30% 5.07% 3.96% 2.47% 47.03% -0.07% - Horiz. % 145.87% 164.45% 156.52% 150.55% 146.93% 99.93% 100.00%
Net Worth 193,862 198,770 191,408 186,500 186,500 188,954 184,046 3.51% QoQ % -2.47% 3.85% 2.63% 0.00% -1.30% 2.67% - Horiz. % 105.33% 108.00% 104.00% 101.33% 101.33% 102.67% 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 5,398 - - 5,644 5,398 - - - QoQ % 0.00% 0.00% 0.00% 4.55% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 104.55% 100.00% - -
Div Payout % 399.02 % - % - % 142.42 % 147.18 % - % - % - QoQ % 0.00% 0.00% 0.00% -3.23% 0.00% 0.00% - Horiz. % 271.11% 0.00% 0.00% 96.77% 100.00% - -
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 193,862 198,770 191,408 186,500 186,500 188,954 184,046 3.51% QoQ % -2.47% 3.85% 2.63% 0.00% -1.30% 2.67% - Horiz. % 105.33% 108.00% 104.00% 101.33% 101.33% 102.67% 100.00%
NOSH 245,395 245,395 245,395 245,395 245,395 245,395 245,395 - 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 4.47 % 15.09 % 17.50 % 11.72 % 11.18 % 17.17 % 14.44 % -54.14% QoQ % -70.38% -13.77% 49.32% 4.83% -34.89% 18.91% - Horiz. % 30.96% 104.50% 121.19% 81.16% 77.42% 118.91% 100.00%
ROE 0.70 % 2.92 % 3.44 % 2.12 % 1.97 % 2.17 % 1.82 % -47.02% QoQ % -76.03% -15.12% 62.26% 7.61% -9.22% 19.23% - Horiz. % 38.46% 160.44% 189.01% 116.48% 108.24% 119.23% 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 12.34 15.65 15.33 13.78 13.37 9.75 9.45 19.41% QoQ % -21.15% 2.09% 11.25% 3.07% 37.13% 3.17% - Horiz. % 130.58% 165.61% 162.22% 145.82% 141.48% 103.17% 100.00%
EPS 0.55 2.36 2.68 1.61 1.49 1.67 1.36 -45.22% QoQ % -76.69% -11.94% 66.46% 8.05% -10.78% 22.79% - Horiz. % 40.44% 173.53% 197.06% 118.38% 109.56% 122.79% 100.00%
DPS 2.20 0.00 0.00 2.30 2.20 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 4.55% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 104.55% 100.00% - -
NAPS 0.7900 0.8100 0.7800 0.7600 0.7600 0.7700 0.7500 3.51% QoQ % -2.47% 3.85% 2.63% 0.00% -1.30% 2.67% - Horiz. % 105.33% 108.00% 104.00% 101.33% 101.33% 102.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,395 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 12.34 15.65 15.33 13.78 13.37 9.75 9.45 19.41% QoQ % -21.15% 2.09% 11.25% 3.07% 37.13% 3.17% - Horiz. % 130.58% 165.61% 162.22% 145.82% 141.48% 103.17% 100.00%
EPS 0.55 2.36 2.68 1.61 1.49 1.67 1.36 -45.22% QoQ % -76.69% -11.94% 66.46% 8.05% -10.78% 22.79% - Horiz. % 40.44% 173.53% 197.06% 118.38% 109.56% 122.79% 100.00%
DPS 2.20 0.00 0.00 2.30 2.20 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 4.55% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 104.55% 100.00% - -
NAPS 0.7900 0.8100 0.7800 0.7600 0.7600 0.7700 0.7500 3.51% QoQ % -2.47% 3.85% 2.63% 0.00% -1.30% 2.67% - Horiz. % 105.33% 108.00% 104.00% 101.33% 101.33% 102.67% 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 0.7950 0.7850 0.8050 0.8250 0.8200 0.8250 0.7800 -
P/RPS 6.44 5.02 5.25 5.99 6.13 8.46 8.26 -15.25% QoQ % 28.29% -4.38% -12.35% -2.28% -27.54% 2.42% - Horiz. % 77.97% 60.77% 63.56% 72.52% 74.21% 102.42% 100.00%
P/EPS 144.19 33.24 30.00 51.09 54.86 49.27 57.17 84.97% QoQ % 333.78% 10.80% -41.28% -6.87% 11.35% -13.82% - Horiz. % 252.21% 58.14% 52.48% 89.37% 95.96% 86.18% 100.00%
EY 0.69 3.01 3.33 1.96 1.82 2.03 1.75 -46.14% QoQ % -77.08% -9.61% 69.90% 7.69% -10.34% 16.00% - Horiz. % 39.43% 172.00% 190.29% 112.00% 104.00% 116.00% 100.00%
DY 2.77 0.00 0.00 2.79 2.68 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 4.10% 0.00% 0.00% - Horiz. % 103.36% 0.00% 0.00% 104.10% 100.00% - -
P/NAPS 1.01 0.97 1.03 1.09 1.08 1.07 1.04 -1.93% QoQ % 4.12% -5.83% -5.50% 0.93% 0.93% 2.88% - Horiz. % 97.12% 93.27% 99.04% 104.81% 103.85% 102.88% 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 24/02/23 29/11/22 30/08/22 31/05/22 28/02/22 29/11/21 27/08/21 -
Price 0.8400 0.8000 0.8000 0.8100 0.8200 0.8250 0.7700 -
P/RPS 6.81 5.11 5.22 5.88 6.13 8.46 8.15 -11.26% QoQ % 33.27% -2.11% -11.22% -4.08% -27.54% 3.80% - Horiz. % 83.56% 62.70% 64.05% 72.15% 75.21% 103.80% 100.00%
P/EPS 152.35 33.88 29.82 50.16 54.86 49.27 56.44 93.52% QoQ % 349.68% 13.62% -40.55% -8.57% 11.35% -12.70% - Horiz. % 269.93% 60.03% 52.83% 88.87% 97.20% 87.30% 100.00%
EY 0.66 2.95 3.35 1.99 1.82 2.03 1.77 -48.10% QoQ % -77.63% -11.94% 68.34% 9.34% -10.34% 14.69% - Horiz. % 37.29% 166.67% 189.27% 112.43% 102.82% 114.69% 100.00%
DY 2.62 0.00 0.00 2.84 2.68 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 5.97% 0.00% 0.00% - Horiz. % 97.76% 0.00% 0.00% 105.97% 100.00% - -
P/NAPS 1.06 0.99 1.03 1.07 1.08 1.07 1.03 1.93% QoQ % 7.07% -3.88% -3.74% -0.93% 0.93% 3.88% - Horiz. % 102.91% 96.12% 100.00% 103.88% 104.85% 103.88% 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
4Q 2022 Financial Results.pdf 
