Ocean Vantage Holdings Bhd
KLSE:OVH
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
O
|
Ocean Vantage Holdings Bhd
KLSE:OVH
|
MY |
|
Cholamandalam Investment and Finance Company Ltd
NSE:CHOLAFIN
|
IN |
|
D
|
Dalian Huarui Heavy Industry Group Co Ltd
SZSE:002204
|
CN |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
|
Urovo Technology Co Ltd
SZSE:300531
|
CN |
|
Profit Cultural and Creative Group Co Ltd
SZSE:300640
|
CN |
|
Vizio Holding Corp
NYSE:VZIO
|
US |
Income Statement
Earnings Waterfall
Ocean Vantage Holdings Bhd
Income Statement
Ocean Vantage Holdings Bhd
| Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
74
N/A
|
87
+18%
|
105
+21%
|
120
+15%
|
125
+4%
|
124
-1%
|
121
-3%
|
137
+14%
|
155
+13%
|
176
+13%
|
193
+10%
|
187
-3%
|
170
-9%
|
156
-8%
|
141
-10%
|
121
-14%
|
124
+2%
|
119
-4%
|
114
-5%
|
123
+8%
|
111
-10%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(55)
|
(68)
|
(84)
|
(96)
|
(99)
|
(97)
|
(91)
|
(109)
|
(122)
|
(140)
|
(156)
|
(149)
|
(151)
|
(142)
|
(133)
|
(125)
|
(113)
|
(104)
|
(97)
|
(93)
|
(83)
|
|
| Gross Profit |
19
N/A
|
19
+4%
|
21
+11%
|
25
+16%
|
27
+9%
|
27
0%
|
30
+11%
|
28
-5%
|
34
+19%
|
36
+8%
|
37
+2%
|
38
+2%
|
18
-51%
|
14
-23%
|
8
-41%
|
(4)
N/A
|
10
N/A
|
15
+45%
|
17
+12%
|
30
+74%
|
27
-8%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(8)
|
(8)
|
(8)
|
(9)
|
(13)
|
(15)
|
(18)
|
(19)
|
(29)
|
(30)
|
(27)
|
(28)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(6)
|
(6)
|
(10)
|
(18)
|
|
| Selling, General & Administrative |
(9)
|
(9)
|
(10)
|
(11)
|
(13)
|
(14)
|
(18)
|
(19)
|
(29)
|
(31)
|
(28)
|
(29)
|
(17)
|
(18)
|
(19)
|
(21)
|
(20)
|
(20)
|
(20)
|
(23)
|
(19)
|
|
| Other Operating Expenses |
1
|
3
|
3
|
2
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
0
|
14
|
14
|
13
|
1
|
|
| Operating Income |
10
N/A
|
11
+6%
|
13
+21%
|
16
+16%
|
14
-12%
|
12
-11%
|
12
-5%
|
10
-17%
|
5
-51%
|
6
+33%
|
10
+55%
|
10
-2%
|
2
-82%
|
(3)
N/A
|
(10)
-295%
|
(23)
-128%
|
(9)
+60%
|
9
N/A
|
11
+25%
|
19
+68%
|
9
-53%
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(4)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
10
N/A
|
11
+6%
|
12
+9%
|
15
+30%
|
14
-12%
|
12
-12%
|
11
-7%
|
9
-18%
|
4
-53%
|
6
+29%
|
9
+66%
|
9
-3%
|
1
-89%
|
(3)
N/A
|
(11)
-252%
|
(23)
-121%
|
3
N/A
|
9
+148%
|
11
+28%
|
19
+70%
|
4
-77%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(2)
|
2
|
3
|
5
|
5
|
(3)
|
(4)
|
(4)
|
(8)
|
(3)
|
|
| Income from Continuing Operations |
7
|
7
|
8
|
11
|
10
|
9
|
7
|
6
|
(1)
|
(0)
|
3
|
7
|
4
|
0
|
(6)
|
(18)
|
1
|
5
|
7
|
11
|
1
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
5
|
5
|
6
|
5
|
(0)
|
|
| Net Income (Common) |
7
N/A
|
8
+4%
|
8
+8%
|
12
+40%
|
10
-13%
|
9
-11%
|
8
-15%
|
6
-23%
|
(1)
N/A
|
(0)
+89%
|
3
N/A
|
7
+107%
|
4
-47%
|
0
-92%
|
(6)
N/A
|
(18)
-216%
|
6
N/A
|
10
+63%
|
12
+17%
|
16
+35%
|
1
-92%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.02
-50%
|
0.02
N/A
|
0.01
-50%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
0
N/A
|
-0.02
N/A
|
-0.04
-100%
|
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.04
+33%
|
0
N/A
|
|