[OCB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[OCB] OCB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -28.78%
YoY- -58.6%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 658,980 468,287 366,345 321,462 281,432 172,514 173,788 142.96%
PBT 2,376 9,398 9,778 11,202 12,508 14,491 16,502 -72.49%
Tax -3,036 -6,330 -5,453 -6,036 -5,600 -5,351 -4,813 -26.42%
NP -660 3,068 4,325 5,166 6,908 9,140 11,689 -
-
NP to SH 592 2,273 3,438 4,652 6,532 8,079 10,402 -85.17%
-
Tax Rate 127.78% 67.35% 55.77% 53.88% 44.77% 36.93% 29.17% -
Total Cost 659,640 465,219 362,020 316,296 274,524 163,374 162,098 154.67%
-
Net Worth 229,400 223,185 223,992 225,395 224,922 224,074 222,326 2.10%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,902 - - - 1,880 - -
Div Payout % - 83.71% - - - 23.28% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 229,400 223,185 223,992 225,395 224,922 224,074 222,326 2.10%
NOSH 105,714 102,850 102,748 102,920 102,704 102,786 102,928 1.79%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.10% 0.66% 1.18% 1.61% 2.45% 5.30% 6.73% -
ROE 0.26% 1.02% 1.54% 2.06% 2.90% 3.61% 4.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 623.36 455.31 356.54 312.34 274.02 167.84 168.84 138.68%
EPS 0.56 2.21 3.35 4.52 6.36 7.86 10.11 -85.44%
DPS 0.00 1.85 0.00 0.00 0.00 1.83 0.00 -
NAPS 2.17 2.17 2.18 2.19 2.19 2.18 2.16 0.30%
Adjusted Per Share Value based on latest NOSH - 103,432
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 640.34 455.04 355.98 312.37 273.47 167.63 168.87 142.97%
EPS 0.58 2.21 3.34 4.52 6.35 7.85 10.11 -85.09%
DPS 0.00 1.85 0.00 0.00 0.00 1.83 0.00 -
NAPS 2.2291 2.1687 2.1766 2.1902 2.1856 2.1773 2.1604 2.10%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.63 0.63 0.75 0.76 0.63 0.63 -
P/RPS 0.10 0.14 0.18 0.24 0.28 0.38 0.37 -58.16%
P/EPS 108.93 28.51 18.82 16.59 11.95 8.02 6.23 572.48%
EY 0.92 3.51 5.31 6.03 8.37 12.48 16.04 -85.10%
DY 0.00 2.94 0.00 0.00 0.00 2.90 0.00 -
P/NAPS 0.28 0.29 0.29 0.34 0.35 0.29 0.29 -2.31%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 27/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.60 0.52 0.65 0.67 0.69 0.73 0.65 -
P/RPS 0.10 0.11 0.18 0.21 0.25 0.43 0.38 -58.90%
P/EPS 107.14 23.53 19.42 14.82 10.85 9.29 6.43 551.25%
EY 0.93 4.25 5.15 6.75 9.22 10.77 15.55 -84.68%
DY 0.00 3.56 0.00 0.00 0.00 2.51 0.00 -
P/NAPS 0.28 0.24 0.30 0.31 0.32 0.33 0.30 -4.49%

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