[OCB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[OCB] OCB BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -102.71%
YoY- 98.41%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 416,042 378,704 563,181 584,910 610,026 718,992 695,846 -29.09%
PBT 4,304 7,980 3,703 4,053 6,154 6,188 -8,732 -
Tax -3,250 -3,236 -4,715 -3,889 -3,126 -3,372 -158 654.89%
NP 1,054 4,744 -1,012 164 3,028 2,816 -8,890 -
-
NP to SH 1,526 5,272 -904 -77 2,856 1,888 -8,465 -
-
Tax Rate 75.51% 40.55% 127.33% 95.95% 50.80% 54.49% - -
Total Cost 414,988 373,960 564,193 584,746 606,998 716,176 704,736 -29.81%
-
Net Worth 213,433 214,174 211,421 200,099 214,713 213,426 212,910 0.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 213,433 214,174 211,421 200,099 214,713 213,426 212,910 0.16%
NOSH 103,108 102,968 102,631 96,666 102,733 102,608 102,855 0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.25% 1.25% -0.18% 0.03% 0.50% 0.39% -1.28% -
ROE 0.71% 2.46% -0.43% -0.04% 1.33% 0.88% -3.98% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 403.50 367.79 548.74 605.08 593.79 700.71 676.53 -29.21%
EPS 1.48 5.12 -0.88 -0.08 2.78 1.84 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.08 2.06 2.07 2.09 2.08 2.07 0.00%
Adjusted Per Share Value based on latest NOSH - 103,194
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 404.51 368.21 547.58 568.70 593.12 699.07 676.56 -29.09%
EPS 1.48 5.13 -0.88 -0.08 2.78 1.84 -8.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0752 2.0824 2.0556 1.9455 2.0876 2.0751 2.0701 0.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.58 0.53 0.60 0.51 0.58 0.58 0.55 -
P/RPS 0.14 0.14 0.11 0.08 0.10 0.08 0.08 45.36%
P/EPS 39.19 10.35 -68.12 -637.50 20.86 31.52 -6.68 -
EY 2.55 9.66 -1.47 -0.16 4.79 3.17 -14.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.25 0.29 0.25 0.28 0.28 0.27 2.46%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 25/11/09 24/08/09 27/05/09 25/02/09 -
Price 0.65 0.57 0.55 0.58 0.60 0.53 0.53 -
P/RPS 0.16 0.15 0.10 0.10 0.10 0.08 0.08 58.94%
P/EPS 43.92 11.13 -62.44 -725.00 21.58 28.80 -6.44 -
EY 2.28 8.98 -1.60 -0.14 4.63 3.47 -15.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.27 0.28 0.29 0.25 0.26 12.47%

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