[OCNCASH] QoQ Annualized Quarter Result on 30-Sep-2013 [#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- 26.75%
YoY- 109.4%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 74,526 69,624 68,581 65,840 60,630 58,708 58,874 17.06%
PBT 8,954 8,904 7,786 7,196 5,830 5,248 4,364 61.68%
Tax -1,758 -1,740 -1,283 -1,880 -1,636 -1,268 -1,741 0.65%
NP 7,196 7,164 6,503 5,316 4,194 3,980 2,623 96.33%
-
NP to SH 7,196 7,164 6,503 5,316 4,194 3,980 2,623 96.33%
-
Tax Rate 19.63% 19.54% 16.48% 26.13% 28.06% 24.16% 39.89% -
Total Cost 67,330 62,460 62,078 60,524 56,436 54,728 56,251 12.77%
-
Net Worth 52,784 51,267 49,238 47,744 45,982 44,845 43,701 13.45%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 52,784 51,267 49,238 47,744 45,982 44,845 43,701 13.45%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 222,288 0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.66% 10.29% 9.48% 8.07% 6.92% 6.78% 4.46% -
ROE 13.63% 13.97% 13.21% 11.13% 9.12% 8.87% 6.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.42 31.22 30.75 29.52 27.19 26.33 26.49 16.80%
EPS 3.22 3.20 2.92 2.39 1.88 1.80 1.18 95.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2367 0.2299 0.2208 0.2141 0.2062 0.2011 0.1966 13.21%
Adjusted Per Share Value based on latest NOSH - 223,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.58 26.70 26.30 25.25 23.25 22.51 22.57 17.09%
EPS 2.76 2.75 2.49 2.04 1.61 1.53 1.01 95.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2024 0.1966 0.1888 0.1831 0.1763 0.172 0.1676 13.44%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.315 0.30 0.155 0.135 0.135 0.115 0.11 -
P/RPS 0.94 0.96 0.50 0.46 0.50 0.44 0.42 71.35%
P/EPS 9.76 9.34 5.32 5.66 7.18 6.44 9.32 3.13%
EY 10.24 10.71 18.81 17.66 13.93 15.52 10.73 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.30 0.70 0.63 0.65 0.57 0.56 78.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 19/08/14 28/05/14 27/02/14 27/11/13 28/08/13 27/05/13 27/02/13 -
Price 0.32 0.275 0.24 0.17 0.11 0.13 0.13 -
P/RPS 0.96 0.88 0.78 0.58 0.40 0.49 0.49 56.76%
P/EPS 9.92 8.56 8.23 7.13 5.85 7.28 11.02 -6.78%
EY 10.08 11.68 12.15 14.02 17.10 13.73 9.08 7.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.20 1.09 0.79 0.53 0.65 0.66 61.34%

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