[OCB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[OCB] OCB BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 311.66%
YoY- 293.09%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 168,425 170,384 165,604 267,563 296,957 288,706 309,996 -33.39%
PBT 10,212 11,724 11,868 39,186 18,341 15,694 22,832 -41.48%
Tax -5,036 -5,034 -5,476 -9,453 -11,118 -9,142 -12,704 -46.00%
NP 5,176 6,690 6,392 29,733 7,222 6,552 10,128 -36.05%
-
NP to SH 4,874 6,316 6,392 29,733 7,222 6,552 10,128 -38.56%
-
Tax Rate 49.31% 42.94% 46.14% 24.12% 60.62% 58.25% 55.64% -
Total Cost 163,249 163,694 159,212 237,830 289,734 282,154 299,868 -33.30%
-
Net Worth 154,478 158,414 157,738 112,947 94,917 92,251 91,474 41.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 154,478 158,414 157,738 112,947 94,917 92,251 91,474 41.76%
NOSH 102,985 102,866 103,096 74,800 74,820 46,733 46,715 69.30%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.07% 3.93% 3.86% 11.11% 2.43% 2.27% 3.27% -
ROE 3.16% 3.99% 4.05% 26.32% 7.61% 7.10% 11.07% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 163.54 165.64 160.63 357.70 396.89 617.77 663.58 -60.65%
EPS 4.73 6.14 6.20 39.75 9.65 14.02 21.68 -63.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.54 1.53 1.51 1.2686 1.974 1.9581 -16.26%
Adjusted Per Share Value based on latest NOSH - 74,795
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 163.76 165.66 161.02 260.15 288.73 280.71 301.41 -33.39%
EPS 4.74 6.14 6.21 28.91 7.02 6.37 9.85 -38.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.502 1.5402 1.5337 1.0982 0.9229 0.897 0.8894 41.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.80 0.93 0.87 0.71 0.70 1.68 1.99 -
P/RPS 0.49 0.56 0.54 0.20 0.18 0.27 0.30 38.65%
P/EPS 16.90 15.15 14.03 1.79 7.25 11.98 9.18 50.15%
EY 5.92 6.60 7.13 55.99 13.79 8.35 10.89 -33.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.57 0.47 0.55 0.85 1.02 -35.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 28/02/05 25/11/04 26/08/04 27/05/04 -
Price 0.75 0.83 0.81 1.04 0.72 0.78 1.80 -
P/RPS 0.46 0.50 0.50 0.29 0.18 0.13 0.27 42.60%
P/EPS 15.85 13.52 13.06 2.62 7.46 5.56 8.30 53.86%
EY 6.31 7.40 7.65 38.22 13.41 17.97 12.04 -34.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.53 0.69 0.57 0.40 0.92 -33.37%

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