[OCNCASH] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.95%
YoY- 688.35%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 55,402 61,378 61,860 54,707 52,312 49,970 47,532 10.74%
PBT 3,160 4,444 4,668 4,526 3,769 2,876 828 144.01%
Tax -1,337 -1,454 -1,428 -805 -1,012 -992 -784 42.69%
NP 1,822 2,990 3,240 3,721 2,757 1,884 44 1094.20%
-
NP to SH 1,822 2,990 3,240 3,721 2,757 1,884 44 1094.20%
-
Tax Rate 42.31% 32.72% 30.59% 17.79% 26.85% 34.49% 94.69% -
Total Cost 53,580 58,388 58,620 50,986 49,554 48,086 47,488 8.37%
-
Net Worth 40,449 40,409 39,757 38,806 34,422 33,575 32,702 15.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 40,449 40,409 39,757 38,806 34,422 33,575 32,702 15.21%
NOSH 224,098 223,134 224,999 222,517 222,365 224,285 224,761 -0.19%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.29% 4.87% 5.24% 6.80% 5.27% 3.77% 0.09% -
ROE 4.51% 7.40% 8.15% 9.59% 8.01% 5.61% 0.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.72 27.51 27.49 24.59 23.53 22.28 21.15 10.94%
EPS 0.81 1.34 1.44 1.47 1.24 0.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1805 0.1811 0.1767 0.1744 0.1548 0.1497 0.1455 15.43%
Adjusted Per Share Value based on latest NOSH - 222,777
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 21.24 23.53 23.72 20.98 20.06 19.16 18.23 10.71%
EPS 0.70 1.15 1.24 1.43 1.06 0.72 0.02 967.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1551 0.1549 0.1524 0.1488 0.132 0.1287 0.1254 15.20%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.08 0.09 0.10 0.08 0.12 0.11 0.07 -
P/RPS 0.32 0.33 0.36 0.33 0.51 0.49 0.33 -2.02%
P/EPS 9.84 6.72 6.94 4.78 9.68 13.10 357.58 -90.86%
EY 10.17 14.89 14.40 20.90 10.33 7.64 0.28 994.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.57 0.46 0.78 0.73 0.48 -5.63%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 16/11/10 26/08/10 26/05/10 25/02/10 20/11/09 18/08/09 28/05/09 -
Price 0.08 0.11 0.08 0.14 0.12 0.09 0.11 -
P/RPS 0.32 0.40 0.29 0.57 0.51 0.40 0.52 -27.62%
P/EPS 9.84 8.21 5.56 8.37 9.68 10.71 561.90 -93.23%
EY 10.17 12.18 18.00 11.94 10.33 9.33 0.18 1368.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.61 0.45 0.80 0.78 0.60 0.76 -30.51%

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