Highlights

[OCNCASH] YoY Quarter Result on 2013-09-30 [#3]

Stock [OCNCASH]: OCEANCASH PACIFIC BHD
Announcement Date 27-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     71.42%    YoY -     55.47%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 20,639 19,463 17,732 19,065 14,765 14,544 10,863 11.28%
  YoY % 6.04% 9.76% -6.99% 29.12% 1.52% 33.89% -
  Horiz. % 189.99% 179.17% 163.23% 175.50% 135.92% 133.89% 100.00%
PBT 3,387 2,762 112 2,481 1,773 866 200 60.18%
  YoY % 22.63% 2,366.07% -95.49% 39.93% 104.73% 333.00% -
  Horiz. % 1,693.50% 1,381.00% 56.00% 1,240.50% 886.50% 433.00% 100.00%
Tax -283 -348 -595 -592 -558 -338 -277 0.36%
  YoY % 18.68% 41.51% -0.51% -6.09% -65.09% -22.02% -
  Horiz. % 102.17% 125.63% 214.80% 213.72% 201.44% 122.02% 100.00%
NP 3,104 2,414 -483 1,889 1,215 528 -77 -
  YoY % 28.58% 599.79% -125.57% 55.47% 130.11% 785.71% -
  Horiz. % -4,031.17% -3,135.06% 627.27% -2,453.25% -1,577.92% -685.71% 100.00%
NP to SH 3,104 2,414 -483 1,889 1,215 528 -77 -
  YoY % 28.58% 599.79% -125.57% 55.47% 130.11% 785.71% -
  Horiz. % -4,031.17% -3,135.06% 627.27% -2,453.25% -1,577.92% -685.71% 100.00%
Tax Rate 8.36 % 12.60 % 531.25 % 23.86 % 31.47 % 39.03 % 138.50 % -37.34%
  YoY % -33.65% -97.63% 2,126.53% -24.18% -19.37% -71.82% -
  Horiz. % 6.04% 9.10% 383.57% 17.23% 22.72% 28.18% 100.00%
Total Cost 17,535 17,049 18,215 17,176 13,550 14,016 10,940 8.17%
  YoY % 2.85% -6.40% 6.05% 26.76% -3.32% 28.12% -
  Horiz. % 160.28% 155.84% 166.50% 157.00% 123.86% 128.12% 100.00%
Net Worth 73,144 65,718 57,333 47,744 43,841 41,381 46,328 7.90%
  YoY % 11.30% 14.62% 20.08% 8.90% 5.94% -10.68% -
  Horiz. % 157.88% 141.85% 123.75% 103.06% 94.63% 89.32% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 73,144 65,718 57,333 47,744 43,841 41,381 46,328 7.90%
  YoY % 11.30% 14.62% 20.08% 8.90% 5.94% -10.68% -
  Horiz. % 157.88% 141.85% 123.75% 103.06% 94.63% 89.32% 100.00%
NOSH 223,000 223,000 223,000 223,000 223,000 220,000 256,666 -2.31%
  YoY % 0.00% 0.00% 0.00% 0.00% 1.36% -14.29% -
  Horiz. % 86.88% 86.88% 86.88% 86.88% 86.88% 85.71% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 15.04 % 12.40 % -2.72 % 9.91 % 8.23 % 3.63 % -0.71 % -
  YoY % 21.29% 555.88% -127.45% 20.41% 126.72% 611.27% -
  Horiz. % -2,118.31% -1,746.48% 383.10% -1,395.77% -1,159.15% -511.27% 100.00%
ROE 4.24 % 3.67 % -0.84 % 3.96 % 2.77 % 1.28 % -0.17 % -
  YoY % 15.53% 536.90% -121.21% 42.96% 116.41% 852.94% -
  Horiz. % -2,494.12% -2,158.82% 494.12% -2,329.41% -1,629.41% -752.94% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 9.26 8.73 7.95 8.55 6.62 6.61 4.23 13.94%
  YoY % 6.07% 9.81% -7.02% 29.15% 0.15% 56.26% -
  Horiz. % 218.91% 206.38% 187.94% 202.13% 156.50% 156.26% 100.00%
EPS 1.39 1.08 -0.22 0.85 0.54 0.24 -0.03 -
  YoY % 28.70% 590.91% -125.88% 57.41% 125.00% 900.00% -
  Horiz. % -4,633.33% -3,600.00% 733.33% -2,833.33% -1,800.00% -800.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3280 0.2947 0.2571 0.2141 0.1966 0.1881 0.1805 10.46%
  YoY % 11.30% 14.62% 20.08% 8.90% 4.52% 4.21% -
  Horiz. % 181.72% 163.27% 142.44% 118.61% 108.92% 104.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,300
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 8.41 7.93 7.23 7.77 6.02 5.93 4.43 11.26%
  YoY % 6.05% 9.68% -6.95% 29.07% 1.52% 33.86% -
  Horiz. % 189.84% 179.01% 163.21% 175.40% 135.89% 133.86% 100.00%
EPS 1.27 0.98 -0.20 0.77 0.50 0.22 -0.03 -
  YoY % 29.59% 590.00% -125.97% 54.00% 127.27% 833.33% -
  Horiz. % -4,233.33% -3,266.67% 666.67% -2,566.67% -1,666.67% -733.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2982 0.2679 0.2337 0.1946 0.1787 0.1687 0.1889 7.90%
  YoY % 11.31% 14.63% 20.09% 8.90% 5.93% -10.69% -
  Horiz. % 157.86% 141.82% 123.72% 103.02% 94.60% 89.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.4100 0.3500 0.3450 0.1350 0.1400 0.1200 0.0800 -
P/RPS 4.43 4.01 4.34 1.58 2.11 1.82 1.89 15.24%
  YoY % 10.47% -7.60% 174.68% -25.12% 15.93% -3.70% -
  Horiz. % 234.39% 212.17% 229.63% 83.60% 111.64% 96.30% 100.00%
P/EPS 29.46 32.33 -159.29 15.94 25.70 50.00 -266.67 -
  YoY % -8.88% 120.30% -1,099.31% -37.98% -48.60% 118.75% -
  Horiz. % -11.05% -12.12% 59.73% -5.98% -9.64% -18.75% 100.00%
EY 3.39 3.09 -0.63 6.27 3.89 2.00 -0.38 -
  YoY % 9.71% 590.48% -110.05% 61.18% 94.50% 626.32% -
  Horiz. % -892.11% -813.16% 165.79% -1,650.00% -1,023.68% -526.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 1.19 1.34 0.63 0.71 0.64 0.44 18.99%
  YoY % 5.04% -11.19% 112.70% -11.27% 10.94% 45.45% -
  Horiz. % 284.09% 270.45% 304.55% 143.18% 161.36% 145.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 24/11/11 16/11/10 -
Price 0.3950 0.4200 0.3850 0.1700 0.1200 0.0800 0.0800 -
P/RPS 4.27 4.81 4.84 1.99 1.81 1.21 1.89 14.54%
  YoY % -11.23% -0.62% 143.22% 9.94% 49.59% -35.98% -
  Horiz. % 225.93% 254.50% 256.08% 105.29% 95.77% 64.02% 100.00%
P/EPS 28.38 38.80 -177.75 20.07 22.02 33.33 -266.67 -
  YoY % -26.86% 121.83% -985.65% -8.86% -33.93% 112.50% -
  Horiz. % -10.64% -14.55% 66.66% -7.53% -8.26% -12.50% 100.00%
EY 3.52 2.58 -0.56 4.98 4.54 3.00 -0.38 -
  YoY % 36.43% 560.71% -111.24% 9.69% 51.33% 889.47% -
  Horiz. % -926.32% -678.95% 147.37% -1,310.53% -1,194.74% -789.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.20 1.43 1.50 0.79 0.61 0.43 0.44 18.18%
  YoY % -16.08% -4.67% 89.87% 29.51% 41.86% -2.27% -
  Horiz. % 272.73% 325.00% 340.91% 179.55% 138.64% 97.73% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers