[OCB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[OCB] OCB BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -31.41%
YoY- 132.36%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 262,892 227,404 244,098 235,365 234,578 228,020 415,185 -26.28%
PBT 28,254 5,508 7,587 9,033 12,416 8,632 -3,573 -
Tax -3,662 -2,284 -2,683 -2,657 -3,120 -2,072 -3,425 4.56%
NP 24,592 3,224 4,904 6,376 9,296 6,560 -6,998 -
-
NP to SH 24,592 3,224 4,930 6,376 9,296 6,680 -4,665 -
-
Tax Rate 12.96% 41.47% 35.36% 29.41% 25.13% 24.00% - -
Total Cost 238,300 224,180 239,194 228,989 225,282 221,460 422,183 -31.72%
-
Net Worth 224,213 212,899 211,914 211,847 211,833 209,265 207,784 5.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,213 212,899 211,914 211,847 211,833 209,265 207,784 5.20%
NOSH 102,850 102,850 102,871 102,838 102,831 103,086 102,863 -0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.35% 1.42% 2.01% 2.71% 3.96% 2.88% -1.69% -
ROE 10.97% 1.51% 2.33% 3.01% 4.39% 3.19% -2.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 255.61 221.10 237.28 228.87 228.12 221.19 403.63 -26.27%
EPS 23.92 3.12 4.79 6.20 9.04 6.48 -4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.07 2.06 2.06 2.06 2.03 2.02 5.21%
Adjusted Per Share Value based on latest NOSH - 103,076
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 255.61 221.10 237.33 228.84 228.08 221.70 403.68 -26.28%
EPS 23.92 3.12 4.79 6.20 9.04 6.49 -4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.07 2.0604 2.0598 2.0596 2.0347 2.0203 5.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.54 0.51 0.55 0.53 0.45 0.52 0.52 -
P/RPS 0.21 0.23 0.23 0.23 0.20 0.24 0.13 37.71%
P/EPS 2.26 16.27 11.48 8.55 4.98 8.02 -11.47 -
EY 44.28 6.15 8.71 11.70 20.09 12.46 -8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.27 0.26 0.22 0.26 0.26 -2.58%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 22/11/11 24/08/11 26/05/11 23/02/11 -
Price 0.52 0.48 0.50 0.56 0.43 0.48 0.53 -
P/RPS 0.20 0.22 0.21 0.24 0.19 0.22 0.13 33.30%
P/EPS 2.17 15.31 10.43 9.03 4.76 7.41 -11.69 -
EY 45.98 6.53 9.58 11.07 21.02 13.50 -8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.23 0.24 0.27 0.21 0.24 0.26 -5.20%

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