Highlights

[OCNCASH] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [OCNCASH]: OCEANCASH PACIFIC BHD
Announcement Date 25-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -13.45%    YoY -     -21.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 42,263 20,404 72,808 54,995 37,263 17,406 68,581 -27.65%
  QoQ % 107.13% -71.98% 32.39% 47.59% 114.08% -74.62% -
  Horiz. % 61.62% 29.75% 106.16% 80.19% 54.33% 25.38% 100.00%
PBT 5,423 2,674 6,513 4,589 4,477 2,226 7,786 -21.48%
  QoQ % 102.80% -58.94% 41.93% 2.50% 101.12% -71.41% -
  Horiz. % 69.65% 34.34% 83.65% 58.94% 57.50% 28.59% 100.00%
Tax -752 -450 -1,599 -1,475 -879 -435 -1,283 -30.03%
  QoQ % -67.11% 71.86% -8.41% -67.80% -102.07% 66.10% -
  Horiz. % 58.61% 35.07% 124.63% 114.96% 68.51% 33.90% 100.00%
NP 4,671 2,224 4,914 3,114 3,598 1,791 6,503 -19.84%
  QoQ % 110.03% -54.74% 57.80% -13.45% 100.89% -72.46% -
  Horiz. % 71.83% 34.20% 75.57% 47.89% 55.33% 27.54% 100.00%
NP to SH 4,671 2,224 4,914 3,114 3,598 1,791 6,503 -19.84%
  QoQ % 110.03% -54.74% 57.80% -13.45% 100.89% -72.46% -
  Horiz. % 71.83% 34.20% 75.57% 47.89% 55.33% 27.54% 100.00%
Tax Rate 13.87 % 16.83 % 24.55 % 32.14 % 19.63 % 19.54 % 16.48 % -10.89%
  QoQ % -17.59% -31.45% -23.62% 63.73% 0.46% 18.57% -
  Horiz. % 84.16% 102.12% 148.97% 195.02% 119.11% 118.57% 100.00%
Total Cost 37,592 18,180 67,894 51,881 33,665 15,615 62,078 -28.49%
  QoQ % 106.78% -73.22% 30.86% 54.11% 115.59% -74.85% -
  Horiz. % 60.56% 29.29% 109.37% 83.57% 54.23% 25.15% 100.00%
Net Worth 62,796 60,343 58,046 57,333 52,784 51,267 49,238 17.66%
  QoQ % 4.07% 3.96% 1.24% 8.62% 2.96% 4.12% -
  Horiz. % 127.54% 122.55% 117.89% 116.44% 107.20% 104.12% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 22 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 0.45 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 62,796 60,343 58,046 57,333 52,784 51,267 49,238 17.66%
  QoQ % 4.07% 3.96% 1.24% 8.62% 2.96% 4.12% -
  Horiz. % 127.54% 122.55% 117.89% 116.44% 107.20% 104.12% 100.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 -
  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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 11.05 % 10.90 % 6.75 % 5.66 % 9.66 % 10.29 % 9.48 % 10.79%
  QoQ % 1.38% 61.48% 19.26% -41.41% -6.12% 8.54% -
  Horiz. % 116.56% 114.98% 71.20% 59.70% 101.90% 108.54% 100.00%
ROE 7.44 % 3.69 % 8.47 % 5.43 % 6.82 % 3.49 % 13.21 % -31.87%
  QoQ % 101.63% -56.43% 55.99% -20.38% 95.42% -73.58% -
  Horiz. % 56.32% 27.93% 64.12% 41.11% 51.63% 26.42% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.95 9.15 32.65 24.66 16.71 7.81 30.75 -27.65%
  QoQ % 107.10% -71.98% 32.40% 47.58% 113.96% -74.60% -
  Horiz. % 61.63% 29.76% 106.18% 80.20% 54.34% 25.40% 100.00%
EPS 2.09 1.00 2.20 1.40 1.61 0.80 2.92 -20.03%
  QoQ % 109.00% -54.55% 57.14% -13.04% 101.25% -72.60% -
  Horiz. % 71.58% 34.25% 75.34% 47.95% 55.14% 27.40% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2816 0.2706 0.2603 0.2571 0.2367 0.2299 0.2208 17.66%
  QoQ % 4.07% 3.96% 1.24% 8.62% 2.96% 4.12% -
  Horiz. % 127.54% 122.55% 117.89% 116.44% 107.20% 104.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,300
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 17.23 8.32 29.68 22.42 15.19 7.10 27.96 -27.65%
  QoQ % 107.09% -71.97% 32.38% 47.60% 113.94% -74.61% -
  Horiz. % 61.62% 29.76% 106.15% 80.19% 54.33% 25.39% 100.00%
EPS 1.90 0.91 2.00 1.27 1.47 0.73 2.65 -19.94%
  QoQ % 108.79% -54.50% 57.48% -13.61% 101.37% -72.45% -
  Horiz. % 71.70% 34.34% 75.47% 47.92% 55.47% 27.55% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2560 0.2460 0.2366 0.2337 0.2152 0.2090 0.2007 17.67%
  QoQ % 4.07% 3.97% 1.24% 8.60% 2.97% 4.14% -
  Horiz. % 127.55% 122.57% 117.89% 116.44% 107.22% 104.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.3650 0.3550 0.2900 0.3450 0.3150 0.3000 0.1550 -
P/RPS 1.93 3.88 0.89 1.40 1.89 3.84 0.50 146.68%
  QoQ % -50.26% 335.96% -36.43% -25.93% -50.78% 668.00% -
  Horiz. % 386.00% 776.00% 178.00% 280.00% 378.00% 768.00% 100.00%
P/EPS 17.43 35.60 13.16 24.71 19.52 37.35 5.32 121.07%
  QoQ % -51.04% 170.52% -46.74% 26.59% -47.74% 602.07% -
  Horiz. % 327.63% 669.17% 247.37% 464.47% 366.92% 702.07% 100.00%
EY 5.74 2.81 7.60 4.05 5.12 2.68 18.81 -54.77%
  QoQ % 104.27% -63.03% 87.65% -20.90% 91.04% -85.75% -
  Horiz. % 30.52% 14.94% 40.40% 21.53% 27.22% 14.25% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.30 1.31 1.11 1.34 1.33 1.30 0.70 51.26%
  QoQ % -0.76% 18.02% -17.16% 0.75% 2.31% 85.71% -
  Horiz. % 185.71% 187.14% 158.57% 191.43% 190.00% 185.71% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 28/05/15 27/02/15 25/11/14 19/08/14 28/05/14 27/02/14 -
Price 0.3200 0.3800 0.3050 0.3850 0.3200 0.2750 0.2400 -
P/RPS 1.69 4.15 0.93 1.56 1.92 3.52 0.78 67.68%
  QoQ % -59.28% 346.24% -40.38% -18.75% -45.45% 351.28% -
  Horiz. % 216.67% 532.05% 119.23% 200.00% 246.15% 451.28% 100.00%
P/EPS 15.28 38.10 13.84 27.57 19.83 34.24 8.23 51.23%
  QoQ % -59.90% 175.29% -49.80% 39.03% -42.09% 316.04% -
  Horiz. % 185.66% 462.94% 168.17% 334.99% 240.95% 416.04% 100.00%
EY 6.55 2.62 7.22 3.63 5.04 2.92 12.15 -33.84%
  QoQ % 150.00% -63.71% 98.90% -27.98% 72.60% -75.97% -
  Horiz. % 53.91% 21.56% 59.42% 29.88% 41.48% 24.03% 100.00%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.14 1.40 1.17 1.50 1.35 1.20 1.09 3.04%
  QoQ % -18.57% 19.66% -22.00% 11.11% 12.50% 10.09% -
  Horiz. % 104.59% 128.44% 107.34% 137.61% 123.85% 110.09% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers