[OPPSTAR] QoQ TTM Result on 2022-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
TTM Result 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
Revenue 58,798 44,770 29,089 14,606 0 - - - QoQ % 31.33% 53.91% 99.16% 0.00% - - - Horiz. % 402.56% 306.52% 199.16% 100.00% - - -
PBT 24,597 19,503 12,665 5,915 0 - - - QoQ % 26.12% 53.99% 114.12% 0.00% - - - Horiz. % 415.84% 329.72% 214.12% 100.00% - - -
Tax -5,351 -4,260 -2,729 -1,452 0 - - - QoQ % -25.61% -56.10% -87.95% 0.00% - - - Horiz. % 368.53% 293.39% 187.95% 100.00% - - -
NP 19,246 15,243 9,936 4,463 0 - - - QoQ % 26.26% 53.41% 122.63% 0.00% - - - Horiz. % 431.23% 341.54% 222.63% 100.00% - - -
NP to SH 19,295 15,287 9,958 4,458 0 - - - QoQ % 26.22% 53.51% 123.37% 0.00% - - - Horiz. % 432.82% 342.91% 223.37% 100.00% - - -
Tax Rate 21.75 % 21.84 % 21.55 % 24.55 % - % - % - % - QoQ % -0.41% 1.35% -12.22% 0.00% - - - Horiz. % 88.59% 88.96% 87.78% 100.00% - - -
Total Cost 39,552 29,527 19,153 10,143 0 - - - QoQ % 33.95% 54.16% 88.83% 0.00% - - - Horiz. % 389.94% 291.11% 188.83% 100.00% - - -
Net Worth 139,963 139,963 100,565 31,810 - - - - QoQ % 0.00% 39.18% 216.14% 0.00% - - - Horiz. % 440.00% 440.00% 316.14% 100.00% - - -
Dividend 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
Div 3,831 3,831 3,831 0 0 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 19.86 % 25.06 % 38.47 % - % - % - % - % - QoQ % -20.75% -34.86% 0.00% 0.00% - - - Horiz. % 51.62% 65.14% 100.00% - - - -
Equity 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
Net Worth 139,963 139,963 100,565 31,810 - - - - QoQ % 0.00% 39.18% 216.14% 0.00% - - - Horiz. % 440.00% 440.00% 316.14% 100.00% - - -
NOSH 636,200 636,200 478,882 636,200 - - - - QoQ % 0.00% 32.85% -24.73% 0.00% - - - Horiz. % 100.00% 100.00% 75.27% 100.00% - - -
Ratio Analysis 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
NP Margin 32.73 % 34.05 % 34.16 % 30.56 % - % - % - % - QoQ % -3.88% -0.32% 11.78% 0.00% - - - Horiz. % 107.10% 111.42% 111.78% 100.00% - - -
ROE 13.79 % 10.92 % 9.90 % 14.01 % - % - % - % - QoQ % 26.28% 10.30% -29.34% 0.00% - - - Horiz. % 98.43% 77.94% 70.66% 100.00% - - -
Per Share 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
RPS 9.24 7.04 6.07 2.30 - - - - QoQ % 31.25% 15.98% 163.91% 0.00% - - - Horiz. % 401.74% 306.09% 263.91% 100.00% - - -
EPS 3.03 2.40 2.08 0.70 - - - - QoQ % 26.25% 15.38% 197.14% 0.00% - - - Horiz. % 432.86% 342.86% 297.14% 100.00% - - -
DPS 0.60 0.60 0.80 0.00 0.00 - - - QoQ % 0.00% -25.00% 0.00% 0.00% - - - Horiz. % 75.00% 75.00% 100.00% - - - -
NAPS 0.2200 0.2200 0.2100 0.0500 - - - - QoQ % 0.00% 4.76% 320.00% 0.00% - - - Horiz. % 440.00% 440.00% 420.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 639,896 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
RPS 9.19 7.00 4.55 2.28 - - - - QoQ % 31.29% 53.85% 99.56% 0.00% - - - Horiz. % 403.07% 307.02% 199.56% 100.00% - - -
EPS 3.02 2.39 1.56 0.70 - - - - QoQ % 26.36% 53.21% 122.86% 0.00% - - - Horiz. % 431.43% 341.43% 222.86% 100.00% - - -
DPS 0.60 0.60 0.60 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.2187 0.2187 0.1572 0.0497 - - - - QoQ % 0.00% 39.12% 216.30% 0.00% - - - Horiz. % 440.04% 440.04% 316.30% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
Date 29/09/23 30/06/23 31/03/23 - - - - -
Price 1.5700 1.8900 2.1300 0.0000 0.0000 - - -
P/RPS 16.99 26.86 35.07 0.00 0.00 - - - QoQ % -36.75% -23.41% 0.00% 0.00% - - - Horiz. % 48.45% 76.59% 100.00% - - - -
P/EPS 51.77 78.66 102.43 0.00 0.00 - - - QoQ % -34.19% -23.21% 0.00% 0.00% - - - Horiz. % 50.54% 76.79% 100.00% - - - -
EY 1.93 1.27 0.98 0.00 0.00 - - - QoQ % 51.97% 29.59% 0.00% 0.00% - - - Horiz. % 196.94% 129.59% 100.00% - - - -
DY 0.38 0.32 0.38 0.00 0.00 - - - QoQ % 18.75% -15.79% 0.00% 0.00% - - - Horiz. % 100.00% 84.21% 100.00% - - - -
P/NAPS 7.14 8.59 10.14 0.00 0.00 - - - QoQ % -16.88% -15.29% 0.00% 0.00% - - - Horiz. % 70.41% 84.71% 100.00% - - - -
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 - - CAGR
Date 24/11/23 - - - - - - -
Price 1.6100 0.0000 0.0000 0.0000 0.0000 - - -
P/RPS 17.42 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/EPS 53.09 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
EY 1.88 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
DY 0.37 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/NAPS 7.32 0.00 0.00 0.00 0.00 - - - QoQ % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 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