Highlights

[OCNCASH] QoQ Quarter Result on 2014-12-31 [#4]

Stock [OCNCASH]: OCEANCASH PACIFIC BHD
Announcement Date 27-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     472.46%    YoY -     -28.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 19,463 21,859 20,404 17,813 17,732 19,856 17,406 7.72%
  QoQ % -10.96% 7.13% 14.55% 0.46% -10.70% 14.08% -
  Horiz. % 111.82% 125.58% 117.22% 102.34% 101.87% 114.08% 100.00%
PBT 2,762 2,749 2,674 1,923 112 2,251 2,226 15.45%
  QoQ % 0.47% 2.80% 39.05% 1,616.96% -95.02% 1.12% -
  Horiz. % 124.08% 123.50% 120.13% 86.39% 5.03% 101.12% 100.00%
Tax -348 -302 -450 -124 -595 -445 -435 -13.81%
  QoQ % -15.23% 32.89% -262.90% 79.16% -33.71% -2.30% -
  Horiz. % 80.00% 69.43% 103.45% 28.51% 136.78% 102.30% 100.00%
NP 2,414 2,447 2,224 1,799 -483 1,806 1,791 22.00%
  QoQ % -1.35% 10.03% 23.62% 472.46% -126.74% 0.84% -
  Horiz. % 134.79% 136.63% 124.18% 100.45% -26.97% 100.84% 100.00%
NP to SH 2,414 2,447 2,224 1,799 -483 1,806 1,791 22.00%
  QoQ % -1.35% 10.03% 23.62% 472.46% -126.74% 0.84% -
  Horiz. % 134.79% 136.63% 124.18% 100.45% -26.97% 100.84% 100.00%
Tax Rate 12.60 % 10.99 % 16.83 % 6.45 % 531.25 % 19.77 % 19.54 % -25.34%
  QoQ % 14.65% -34.70% 160.93% -98.79% 2,587.15% 1.18% -
  Horiz. % 64.48% 56.24% 86.13% 33.01% 2,718.78% 101.18% 100.00%
Total Cost 17,049 19,412 18,180 16,014 18,215 18,050 15,615 6.03%
  QoQ % -12.17% 6.78% 13.53% -12.08% 0.91% 15.59% -
  Horiz. % 109.18% 124.32% 116.43% 102.56% 116.65% 115.59% 100.00%
Net Worth 65,718 62,796 60,343 58,046 57,333 52,784 51,267 17.99%
  QoQ % 4.65% 4.07% 3.96% 1.24% 8.62% 2.96% -
  Horiz. % 128.19% 122.49% 117.70% 113.22% 111.83% 102.96% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 22 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 1.24 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 65,718 62,796 60,343 58,046 57,333 52,784 51,267 17.99%
  QoQ % 4.65% 4.07% 3.96% 1.24% 8.62% 2.96% -
  Horiz. % 128.19% 122.49% 117.70% 113.22% 111.83% 102.96% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.40 % 11.19 % 10.90 % 10.10 % -2.72 % 9.10 % 10.29 % 13.23%
  QoQ % 10.81% 2.66% 7.92% 471.32% -129.89% -11.56% -
  Horiz. % 120.51% 108.75% 105.93% 98.15% -26.43% 88.44% 100.00%
ROE 3.67 % 3.90 % 3.69 % 3.10 % -0.84 % 3.42 % 3.49 % 3.41%
  QoQ % -5.90% 5.69% 19.03% 469.05% -124.56% -2.01% -
  Horiz. % 105.16% 111.75% 105.73% 88.83% -24.07% 97.99% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.73 9.80 9.15 7.99 7.95 8.90 7.81 7.70%
  QoQ % -10.92% 7.10% 14.52% 0.50% -10.67% 13.96% -
  Horiz. % 111.78% 125.48% 117.16% 102.30% 101.79% 113.96% 100.00%
EPS 1.08 1.10 1.00 0.81 -0.22 0.81 0.80 22.13%
  QoQ % -1.82% 10.00% 23.46% 468.18% -127.16% 1.25% -
  Horiz. % 135.00% 137.50% 125.00% 101.25% -27.50% 101.25% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2947 0.2816 0.2706 0.2603 0.2571 0.2367 0.2299 17.99%
  QoQ % 4.65% 4.07% 3.96% 1.24% 8.62% 2.96% -
  Horiz. % 128.19% 122.49% 117.70% 113.22% 111.83% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 239,999
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.93 8.91 8.32 7.26 7.23 8.09 7.10 7.64%
  QoQ % -11.00% 7.09% 14.60% 0.41% -10.63% 13.94% -
  Horiz. % 111.69% 125.49% 117.18% 102.25% 101.83% 113.94% 100.00%
EPS 0.98 1.00 0.91 0.73 -0.20 0.74 0.73 21.67%
  QoQ % -2.00% 9.89% 24.66% 465.00% -127.03% 1.37% -
  Horiz. % 134.25% 136.99% 124.66% 100.00% -27.40% 101.37% 100.00%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.2679 0.2560 0.2460 0.2366 0.2337 0.2152 0.2090 17.98%
  QoQ % 4.65% 4.07% 3.97% 1.24% 8.60% 2.97% -
  Horiz. % 128.18% 122.49% 117.70% 113.21% 111.82% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.3500 0.3650 0.3550 0.2900 0.3450 0.3150 0.3000 -
P/RPS 4.01 3.72 3.88 3.63 4.34 3.54 3.84 2.93%
  QoQ % 7.80% -4.12% 6.89% -16.36% 22.60% -7.81% -
  Horiz. % 104.43% 96.88% 101.04% 94.53% 113.02% 92.19% 100.00%
P/EPS 32.33 33.26 35.60 35.95 -159.29 38.90 37.35 -9.17%
  QoQ % -2.80% -6.57% -0.97% 122.57% -509.49% 4.15% -
  Horiz. % 86.56% 89.05% 95.31% 96.25% -426.48% 104.15% 100.00%
EY 3.09 3.01 2.81 2.78 -0.63 2.57 2.68 9.95%
  QoQ % 2.66% 7.12% 1.08% 541.27% -124.51% -4.10% -
  Horiz. % 115.30% 112.31% 104.85% 103.73% -23.51% 95.90% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.19 1.30 1.31 1.11 1.34 1.33 1.30 -5.72%
  QoQ % -8.46% -0.76% 18.02% -17.16% 0.75% 2.31% -
  Horiz. % 91.54% 100.00% 100.77% 85.38% 103.08% 102.31% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 28/05/15 27/02/15 25/11/14 19/08/14 28/05/14 -
Price 0.4200 0.3200 0.3800 0.3050 0.3850 0.3200 0.2750 -
P/RPS 4.81 3.26 4.15 3.82 4.84 3.59 3.52 23.12%
  QoQ % 47.55% -21.45% 8.64% -21.07% 34.82% 1.99% -
  Horiz. % 136.65% 92.61% 117.90% 108.52% 137.50% 101.99% 100.00%
P/EPS 38.80 29.16 38.10 37.81 -177.75 39.51 34.24 8.68%
  QoQ % 33.06% -23.46% 0.77% 121.27% -549.89% 15.39% -
  Horiz. % 113.32% 85.16% 111.27% 110.43% -519.13% 115.39% 100.00%
EY 2.58 3.43 2.62 2.65 -0.56 2.53 2.92 -7.91%
  QoQ % -24.78% 30.92% -1.13% 573.21% -122.13% -13.36% -
  Horiz. % 88.36% 117.47% 89.73% 90.75% -19.18% 86.64% 100.00%
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.43 1.14 1.40 1.17 1.50 1.35 1.20 12.39%
  QoQ % 25.44% -18.57% 19.66% -22.00% 11.11% 12.50% -
  Horiz. % 119.17% 95.00% 116.67% 97.50% 125.00% 112.50% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers