Highlights

[OCNCASH] YoY Quarter Result on 2015-09-30 [#3]

Stock [OCNCASH]: OCEANCASH PACIFIC BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -1.35%    YoY -     599.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 22,792 23,299 20,639 19,463 17,732 19,065 14,765 7.50%
  YoY % -2.18% 12.89% 6.04% 9.76% -6.99% 29.12% -
  Horiz. % 154.37% 157.80% 139.78% 131.82% 120.09% 129.12% 100.00%
PBT 2,718 3,228 3,387 2,762 112 2,481 1,773 7.38%
  YoY % -15.80% -4.69% 22.63% 2,366.07% -95.49% 39.93% -
  Horiz. % 153.30% 182.06% 191.03% 155.78% 6.32% 139.93% 100.00%
Tax -483 -209 -283 -348 -595 -592 -558 -2.38%
  YoY % -131.10% 26.15% 18.68% 41.51% -0.51% -6.09% -
  Horiz. % 86.56% 37.46% 50.72% 62.37% 106.63% 106.09% 100.00%
NP 2,235 3,019 3,104 2,414 -483 1,889 1,215 10.69%
  YoY % -25.97% -2.74% 28.58% 599.79% -125.57% 55.47% -
  Horiz. % 183.95% 248.48% 255.47% 198.68% -39.75% 155.47% 100.00%
NP to SH 2,235 3,019 3,104 2,414 -483 1,889 1,215 10.69%
  YoY % -25.97% -2.74% 28.58% 599.79% -125.57% 55.47% -
  Horiz. % 183.95% 248.48% 255.47% 198.68% -39.75% 155.47% 100.00%
Tax Rate 17.77 % 6.47 % 8.36 % 12.60 % 531.25 % 23.86 % 31.47 % -9.08%
  YoY % 174.65% -22.61% -33.65% -97.63% 2,126.53% -24.18% -
  Horiz. % 56.47% 20.56% 26.56% 40.04% 1,688.12% 75.82% 100.00%
Total Cost 20,557 20,280 17,535 17,049 18,215 17,176 13,550 7.19%
  YoY % 1.37% 15.65% 2.85% -6.40% 6.05% 26.76% -
  Horiz. % 151.71% 149.67% 129.41% 125.82% 134.43% 126.76% 100.00%
Net Worth 85,632 82,197 73,144 65,718 57,333 47,744 43,841 11.80%
  YoY % 4.18% 12.38% 11.30% 14.62% 20.08% 8.90% -
  Horiz. % 195.32% 187.49% 166.84% 149.90% 130.77% 108.90% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 85,632 82,197 73,144 65,718 57,333 47,744 43,841 11.80%
  YoY % 4.18% 12.38% 11.30% 14.62% 20.08% 8.90% -
  Horiz. % 195.32% 187.49% 166.84% 149.90% 130.77% 108.90% 100.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 -
  YoY % 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.81 % 12.96 % 15.04 % 12.40 % -2.72 % 9.91 % 8.23 % 2.97%
  YoY % -24.31% -13.83% 21.29% 555.88% -127.45% 20.41% -
  Horiz. % 119.20% 157.47% 182.75% 150.67% -33.05% 120.41% 100.00%
ROE 2.61 % 3.67 % 4.24 % 3.67 % -0.84 % 3.96 % 2.77 % -0.99%
  YoY % -28.88% -13.44% 15.53% 536.90% -121.21% 42.96% -
  Horiz. % 94.22% 132.49% 153.07% 132.49% -30.32% 142.96% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.22 10.45 9.26 8.73 7.95 8.55 6.62 7.50%
  YoY % -2.20% 12.85% 6.07% 9.81% -7.02% 29.15% -
  Horiz. % 154.38% 157.85% 139.88% 131.87% 120.09% 129.15% 100.00%
EPS 1.00 1.35 1.39 1.08 -0.22 0.85 0.54 10.81%
  YoY % -25.93% -2.88% 28.70% 590.91% -125.88% 57.41% -
  Horiz. % 185.19% 250.00% 257.41% 200.00% -40.74% 157.41% 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 0.3840 0.3686 0.3280 0.2947 0.2571 0.2141 0.1966 11.80%
  YoY % 4.18% 12.38% 11.30% 14.62% 20.08% 8.90% -
  Horiz. % 195.32% 187.49% 166.84% 149.90% 130.77% 108.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 245,300
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.29 9.50 8.41 7.93 7.23 7.77 6.02 7.50%
  YoY % -2.21% 12.96% 6.05% 9.68% -6.95% 29.07% -
  Horiz. % 154.32% 157.81% 139.70% 131.73% 120.10% 129.07% 100.00%
EPS 0.91 1.23 1.27 0.98 -0.20 0.77 0.50 10.49%
  YoY % -26.02% -3.15% 29.59% 590.00% -125.97% 54.00% -
  Horiz. % 182.00% 246.00% 254.00% 196.00% -40.00% 154.00% 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 0.3491 0.3351 0.2982 0.2679 0.2337 0.1946 0.1787 11.80%
  YoY % 4.18% 12.37% 11.31% 14.63% 20.09% 8.90% -
  Horiz. % 195.36% 187.52% 166.87% 149.92% 130.78% 108.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5750 0.6850 0.4100 0.3500 0.3450 0.1350 0.1400 -
P/RPS 5.63 6.56 4.43 4.01 4.34 1.58 2.11 17.76%
  YoY % -14.18% 48.08% 10.47% -7.60% 174.68% -25.12% -
  Horiz. % 266.82% 310.90% 209.95% 190.05% 205.69% 74.88% 100.00%
P/EPS 57.37 50.60 29.46 32.33 -159.29 15.94 25.70 14.31%
  YoY % 13.38% 71.76% -8.88% 120.30% -1,099.31% -37.98% -
  Horiz. % 223.23% 196.89% 114.63% 125.80% -619.81% 62.02% 100.00%
EY 1.74 1.98 3.39 3.09 -0.63 6.27 3.89 -12.54%
  YoY % -12.12% -41.59% 9.71% 590.48% -110.05% 61.18% -
  Horiz. % 44.73% 50.90% 87.15% 79.43% -16.20% 161.18% 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 1.50 1.86 1.25 1.19 1.34 0.63 0.71 13.27%
  YoY % -19.35% 48.80% 5.04% -11.19% 112.70% -11.27% -
  Horiz. % 211.27% 261.97% 176.06% 167.61% 188.73% 88.73% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 -
Price 0.5000 0.7000 0.3950 0.4200 0.3850 0.1700 0.1200 -
P/RPS 4.89 6.70 4.27 4.81 4.84 1.99 1.81 18.01%
  YoY % -27.01% 56.91% -11.23% -0.62% 143.22% 9.94% -
  Horiz. % 270.17% 370.17% 235.91% 265.75% 267.40% 109.94% 100.00%
P/EPS 49.89 51.71 28.38 38.80 -177.75 20.07 22.02 14.60%
  YoY % -3.52% 82.21% -26.86% 121.83% -985.65% -8.86% -
  Horiz. % 226.57% 234.83% 128.88% 176.20% -807.22% 91.14% 100.00%
EY 2.00 1.93 3.52 2.58 -0.56 4.98 4.54 -12.77%
  YoY % 3.63% -45.17% 36.43% 560.71% -111.24% 9.69% -
  Horiz. % 44.05% 42.51% 77.53% 56.83% -12.33% 109.69% 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 1.30 1.90 1.20 1.43 1.50 0.79 0.61 13.43%
  YoY % -31.58% 58.33% -16.08% -4.67% 89.87% 29.51% -
  Horiz. % 213.11% 311.48% 196.72% 234.43% 245.90% 129.51% 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.
 


 

271  247  564  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.34+0.015 
 GPACKET-WB 0.320.00 
 JCY 0.20+0.01 
 KEYASIC 0.075+0.01 
 HSI-H8B 0.18-0.01 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 
 ISTONE 0.245-0.01 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. JAKS - 一个大起大落的公司! Stockpick2u
8. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
Partners & Brokers