[OCB] QoQ Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 167.95%
YoY- 149.52%
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,870 58,588 59,048 66,518 61,048 60,200 70,104 -16.14%
PBT -2,118 119 -4,746 1,742 -1,097 867 -21,268 -78.60%
Tax -26 -328 -427 -915 -120 -290 -531 -86.68%
NP -2,144 -209 -5,173 827 -1,217 577 -21,799 -78.78%
-
NP to SH -2,144 -209 -5,173 827 -1,217 577 -21,799 -78.78%
-
Tax Rate - 275.63% - 52.53% - 33.45% - -
Total Cost 56,014 58,797 64,221 65,691 62,265 59,623 91,903 -28.17%
-
Net Worth 210,334 212,396 212,396 218,582 217,551 218,582 218,041 -2.37%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 210,334 212,396 212,396 218,582 217,551 218,582 218,041 -2.37%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -3.98% -0.36% -8.76% 1.24% -1.99% 0.96% -31.10% -
ROE -1.02% -0.10% -2.44% 0.38% -0.56% 0.26% -10.00% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.25 56.82 57.27 64.51 59.21 58.39 68.16 -16.28%
EPS -2.08 -0.20 -5.02 0.80 -1.18 0.56 -21.19 -78.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 2.06 2.06 2.12 2.11 2.12 2.12 -2.53%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.35 56.93 57.38 64.64 59.32 58.50 68.12 -16.14%
EPS -2.08 -0.20 -5.03 0.80 -1.18 0.56 -21.18 -78.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0438 2.0639 2.0639 2.124 2.114 2.124 2.1187 -2.37%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.46 0.45 0.48 0.385 0.55 0.565 0.62 -
P/RPS 0.88 0.79 0.84 0.60 0.93 0.97 0.91 -2.21%
P/EPS -22.12 -222.00 -9.57 48.00 -46.60 100.96 -2.93 286.26%
EY -4.52 -0.45 -10.45 2.08 -2.15 0.99 -34.19 -74.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.23 0.18 0.26 0.27 0.29 -14.35%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 27/05/19 25/02/19 22/11/18 27/08/18 22/05/18 26/02/18 -
Price 0.44 0.45 0.37 0.35 0.455 0.575 0.585 -
P/RPS 0.84 0.79 0.65 0.54 0.77 0.98 0.86 -1.56%
P/EPS -21.16 -222.00 -7.37 43.64 -38.55 102.75 -2.76 290.26%
EY -4.73 -0.45 -13.56 2.29 -2.59 0.97 -36.23 -74.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.18 0.17 0.22 0.27 0.28 -14.88%

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