[OCNCASH] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -7.72%
YoY- 58.7%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 56,192 55,802 55,402 61,378 61,860 54,707 52,312 4.89%
PBT 5,028 3,212 3,160 4,444 4,668 4,526 3,769 21.20%
Tax -1,280 -1,403 -1,337 -1,454 -1,428 -805 -1,012 16.97%
NP 3,748 1,809 1,822 2,990 3,240 3,721 2,757 22.74%
-
NP to SH 3,748 1,809 1,822 2,990 3,240 3,721 2,757 22.74%
-
Tax Rate 25.46% 43.68% 42.31% 32.72% 30.59% 17.79% 26.85% -
Total Cost 52,444 53,993 53,580 58,388 58,620 50,986 49,554 3.85%
-
Net Worth 41,205 40,260 40,449 40,409 39,757 38,806 34,422 12.75%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 41,205 40,260 40,449 40,409 39,757 38,806 34,422 12.75%
NOSH 223,095 223,048 224,098 223,134 224,999 222,517 222,365 0.21%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.67% 3.24% 3.29% 4.87% 5.24% 6.80% 5.27% -
ROE 9.10% 4.49% 4.51% 7.40% 8.15% 9.59% 8.01% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 25.19 25.02 24.72 27.51 27.49 24.59 23.53 4.65%
EPS 1.68 0.81 0.81 1.34 1.44 1.47 1.24 22.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1847 0.1805 0.1805 0.1811 0.1767 0.1744 0.1548 12.50%
Adjusted Per Share Value based on latest NOSH - 219,696
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.56 21.41 21.26 23.55 23.73 20.99 20.07 4.89%
EPS 1.44 0.69 0.70 1.15 1.24 1.43 1.06 22.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1545 0.1552 0.155 0.1525 0.1489 0.1321 12.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.10 0.07 0.08 0.09 0.10 0.08 0.12 -
P/RPS 0.40 0.28 0.32 0.33 0.36 0.33 0.51 -14.96%
P/EPS 5.95 8.63 9.84 6.72 6.94 4.78 9.68 -27.72%
EY 16.80 11.59 10.17 14.89 14.40 20.90 10.33 38.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.39 0.44 0.50 0.57 0.46 0.78 -21.75%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 16/11/10 26/08/10 26/05/10 25/02/10 20/11/09 -
Price 0.105 0.105 0.08 0.11 0.08 0.14 0.12 -
P/RPS 0.42 0.42 0.32 0.40 0.29 0.57 0.51 -12.15%
P/EPS 6.25 12.95 9.84 8.21 5.56 8.37 9.68 -25.31%
EY 16.00 7.72 10.17 12.18 18.00 11.94 10.33 33.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.44 0.61 0.45 0.80 0.78 -18.88%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment