[OCB] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[OCB] OCB BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -22.34%
YoY- 57.98%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 366,345 321,462 281,432 172,514 173,788 175,826 168,424 67.79%
PBT 9,778 11,202 12,508 14,491 16,502 17,982 13,812 -20.55%
Tax -5,453 -6,036 -5,600 -5,351 -4,813 -5,306 -4,336 16.49%
NP 4,325 5,166 6,908 9,140 11,689 12,676 9,476 -40.69%
-
NP to SH 3,438 4,652 6,532 8,079 10,402 11,238 8,404 -44.86%
-
Tax Rate 55.77% 53.88% 44.77% 36.93% 29.17% 29.51% 31.39% -
Total Cost 362,020 316,296 274,524 163,374 162,098 163,150 158,948 73.02%
-
Net Worth 223,992 225,395 224,922 224,074 222,326 222,290 218,339 1.71%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,880 - - - -
Div Payout % - - - 23.28% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 223,992 225,395 224,922 224,074 222,326 222,290 218,339 1.71%
NOSH 102,748 102,920 102,704 102,786 102,928 102,912 102,990 -0.15%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.18% 1.61% 2.45% 5.30% 6.73% 7.21% 5.63% -
ROE 1.54% 2.06% 2.90% 3.61% 4.68% 5.06% 3.85% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 356.54 312.34 274.02 167.84 168.84 170.85 163.53 68.06%
EPS 3.35 4.52 6.36 7.86 10.11 10.92 8.16 -44.73%
DPS 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
NAPS 2.18 2.19 2.19 2.18 2.16 2.16 2.12 1.87%
Adjusted Per Share Value based on latest NOSH - 102,592
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 355.98 312.37 273.47 167.63 168.87 170.85 163.66 67.79%
EPS 3.34 4.52 6.35 7.85 10.11 10.92 8.17 -44.88%
DPS 0.00 0.00 0.00 1.83 0.00 0.00 0.00 -
NAPS 2.1766 2.1902 2.1856 2.1773 2.1604 2.16 2.1216 1.71%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.63 0.75 0.76 0.63 0.63 0.69 0.73 -
P/RPS 0.18 0.24 0.28 0.38 0.37 0.40 0.45 -45.68%
P/EPS 18.82 16.59 11.95 8.02 6.23 6.32 8.95 64.05%
EY 5.31 6.03 8.37 12.48 16.04 15.83 11.18 -39.09%
DY 0.00 0.00 0.00 2.90 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.35 0.29 0.29 0.32 0.34 -10.05%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 31/05/06 -
Price 0.65 0.67 0.69 0.73 0.65 0.59 0.70 -
P/RPS 0.18 0.21 0.25 0.43 0.38 0.35 0.43 -44.01%
P/EPS 19.42 14.82 10.85 9.29 6.43 5.40 8.58 72.30%
EY 5.15 6.75 9.22 10.77 15.55 18.51 11.66 -41.97%
DY 0.00 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.32 0.33 0.30 0.27 0.33 -6.15%

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