[OASIS] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[OASIS] OASIS HARVEST CORPORATION BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 3.54%
YoY- -633.27%
Quarter Report
Latest QR
Upcoming QR
OASIS's Result
OASIS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 13,814 10,431 8,656 7,584 8,743 8,947 12,582 6.41%
PBT -15,012 -15,044 -36,675 -37,110 -38,519 -40,012 -5,962 84.97%
Tax -308 -292 -490 -234 -230 -230 0 -
NP -15,320 -15,336 -37,165 -37,344 -38,749 -40,242 -5,962 87.49%
-
NP to SH -15,404 -15,380 -37,158 -37,331 -38,703 -40,206 -5,929 88.87%
-
Tax Rate - - - - - - - -
Total Cost 29,134 25,767 45,821 44,928 47,492 49,189 18,544 35.10%
-
Net Worth 40,136 23,210 34,815 35,870 28,072 22,626 42,917 -4.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 40,136 23,210 34,815 35,870 28,072 22,626 42,917 -4.36%
NOSH 1,337,883 1,055,008 1,055,008 1,055,008 935,748 935,748 935,748 26.88%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -110.90% -147.02% -429.36% -492.41% -443.20% -449.78% -47.39% -
ROE -38.38% -66.26% -106.73% -104.07% -137.87% -177.69% -13.82% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.03 0.99 0.82 0.72 0.93 1.27 1.99 -35.50%
EPS -1.15 -1.46 -3.52 -3.54 -4.14 -5.69 -0.94 14.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.022 0.033 0.034 0.03 0.032 0.068 -42.01%
Adjusted Per Share Value based on latest NOSH - 1,055,008
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 9.39 7.09 5.88 5.15 5.94 6.08 8.55 6.44%
EPS -10.47 -10.45 -25.25 -25.37 -26.30 -27.32 -4.03 88.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2727 0.1577 0.2366 0.2437 0.1908 0.1537 0.2916 -4.36%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.02 0.045 0.06 0.07 0.085 0.085 0.09 -
P/RPS 1.94 4.55 7.31 9.74 9.10 6.72 4.51 -42.98%
P/EPS -1.74 -3.09 -1.70 -1.98 -2.06 -1.49 -9.58 -67.89%
EY -57.57 -32.40 -58.70 -50.55 -48.66 -66.90 -10.44 211.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 2.05 1.82 2.06 2.83 2.66 1.32 -36.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 30/08/22 26/05/22 25/02/22 30/11/21 30/09/21 25/05/21 -
Price 0.025 0.035 0.06 0.065 0.07 0.085 0.09 -
P/RPS 2.42 3.54 7.31 9.04 7.49 6.72 4.51 -33.94%
P/EPS -2.17 -2.40 -1.70 -1.84 -1.69 -1.49 -9.58 -62.80%
EY -46.05 -41.65 -58.70 -54.44 -59.09 -66.90 -10.44 168.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.59 1.82 1.91 2.33 2.66 1.32 -26.58%

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