[OCB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[OCB] OCB BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.08%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 681,012 658,980 468,287 366,345 321,462 281,432 172,514 149.98%
PBT 1,712 2,376 9,398 9,778 11,202 12,508 14,491 -75.95%
Tax -3,134 -3,036 -6,330 -5,453 -6,036 -5,600 -5,351 -30.02%
NP -1,422 -660 3,068 4,325 5,166 6,908 9,140 -
-
NP to SH -472 592 2,273 3,438 4,652 6,532 8,079 -
-
Tax Rate 183.06% 127.78% 67.35% 55.77% 53.88% 44.77% 36.93% -
Total Cost 682,434 659,640 465,219 362,020 316,296 274,524 163,374 159.59%
-
Net Worth 222,660 229,400 223,185 223,992 225,395 224,922 224,074 -0.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,902 - - - 1,880 -
Div Payout % - - 83.71% - - - 23.28% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 222,660 229,400 223,185 223,992 225,395 224,922 224,074 -0.42%
NOSH 102,608 105,714 102,850 102,748 102,920 102,704 102,786 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.21% -0.10% 0.66% 1.18% 1.61% 2.45% 5.30% -
ROE -0.21% 0.26% 1.02% 1.54% 2.06% 2.90% 3.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 663.70 623.36 455.31 356.54 312.34 274.02 167.84 150.27%
EPS -0.46 0.56 2.21 3.35 4.52 6.36 7.86 -
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.83 -
NAPS 2.17 2.17 2.17 2.18 2.19 2.19 2.18 -0.30%
Adjusted Per Share Value based on latest NOSH - 105,416
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 662.14 640.72 455.31 356.19 312.55 273.63 167.73 149.99%
EPS -0.46 0.58 2.21 3.34 4.52 6.35 7.86 -
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.83 -
NAPS 2.1649 2.2304 2.17 2.1779 2.1915 2.1869 2.1786 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.58 0.61 0.63 0.63 0.75 0.76 0.63 -
P/RPS 0.09 0.10 0.14 0.18 0.24 0.28 0.38 -61.75%
P/EPS -126.09 108.93 28.51 18.82 16.59 11.95 8.02 -
EY -0.79 0.92 3.51 5.31 6.03 8.37 12.48 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.90 -
P/NAPS 0.27 0.28 0.29 0.29 0.34 0.35 0.29 -4.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/05/08 29/02/08 27/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.60 0.60 0.52 0.65 0.67 0.69 0.73 -
P/RPS 0.09 0.10 0.11 0.18 0.21 0.25 0.43 -64.78%
P/EPS -130.43 107.14 23.53 19.42 14.82 10.85 9.29 -
EY -0.77 0.93 4.25 5.15 6.75 9.22 10.77 -
DY 0.00 0.00 3.56 0.00 0.00 0.00 2.51 -
P/NAPS 0.28 0.28 0.24 0.30 0.31 0.32 0.33 -10.38%

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