[OCB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[OCB] OCB BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -929.94%
YoY- -241.37%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 610,026 718,992 695,846 701,558 681,012 658,980 468,287 19.29%
PBT 6,154 6,188 -8,732 -3,018 1,712 2,376 9,398 -24.61%
Tax -3,126 -3,372 -158 -2,854 -3,134 -3,036 -6,330 -37.54%
NP 3,028 2,816 -8,890 -5,873 -1,422 -660 3,068 -0.87%
-
NP to SH 2,856 1,888 -8,465 -4,861 -472 592 2,273 16.45%
-
Tax Rate 50.80% 54.49% - - 183.06% 127.78% 67.35% -
Total Cost 606,998 716,176 704,736 707,431 682,434 659,640 465,219 19.42%
-
Net Worth 214,713 213,426 212,910 218,348 222,660 229,400 223,185 -2.54%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 1,902 -
Div Payout % - - - - - - 83.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 214,713 213,426 212,910 218,348 222,660 229,400 223,185 -2.54%
NOSH 102,733 102,608 102,855 102,994 102,608 105,714 102,850 -0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.50% 0.39% -1.28% -0.84% -0.21% -0.10% 0.66% -
ROE 1.33% 0.88% -3.98% -2.23% -0.21% 0.26% 1.02% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 593.79 700.71 676.53 681.16 663.70 623.36 455.31 19.38%
EPS 2.78 1.84 -8.23 -4.72 -0.46 0.56 2.21 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 2.09 2.08 2.07 2.12 2.17 2.17 2.17 -2.47%
Adjusted Per Share Value based on latest NOSH - 102,710
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 592.77 698.65 676.16 681.71 661.75 640.34 455.04 19.29%
EPS 2.78 1.83 -8.23 -4.72 -0.46 0.58 2.21 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.85 -
NAPS 2.0864 2.0739 2.0689 2.1217 2.1636 2.2291 2.1687 -2.54%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.58 0.55 0.60 0.58 0.61 0.63 -
P/RPS 0.10 0.08 0.08 0.09 0.09 0.10 0.14 -20.11%
P/EPS 20.86 31.52 -6.68 -12.71 -126.09 108.93 28.51 -18.81%
EY 4.79 3.17 -14.96 -7.87 -0.79 0.92 3.51 23.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.94 -
P/NAPS 0.28 0.28 0.27 0.28 0.27 0.28 0.29 -2.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 27/05/09 25/02/09 26/11/08 25/08/08 28/05/08 29/02/08 -
Price 0.60 0.53 0.53 0.48 0.60 0.60 0.52 -
P/RPS 0.10 0.08 0.08 0.07 0.09 0.10 0.11 -6.16%
P/EPS 21.58 28.80 -6.44 -10.17 -130.43 107.14 23.53 -5.60%
EY 4.63 3.47 -15.53 -9.83 -0.77 0.93 4.25 5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.56 -
P/NAPS 0.29 0.25 0.26 0.23 0.28 0.28 0.24 13.45%

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