[OCB] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[OCB] OCB BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -1068.97%
YoY- 89.32%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 448,260 416,042 378,704 563,181 584,910 610,026 718,992 -26.99%
PBT -23,390 4,304 7,980 3,703 4,053 6,154 6,188 -
Tax -3,016 -3,250 -3,236 -4,715 -3,889 -3,126 -3,372 -7.16%
NP -26,406 1,054 4,744 -1,012 164 3,028 2,816 -
-
NP to SH -19,705 1,526 5,272 -904 -77 2,856 1,888 -
-
Tax Rate - 75.51% 40.55% 127.33% 95.95% 50.80% 54.49% -
Total Cost 474,666 414,988 373,960 564,193 584,746 606,998 716,176 -23.96%
-
Net Worth 197,464 213,433 214,174 211,421 200,099 214,713 213,426 -5.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 197,464 213,433 214,174 211,421 200,099 214,713 213,426 -5.04%
NOSH 102,846 103,108 102,968 102,631 96,666 102,733 102,608 0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -5.89% 0.25% 1.25% -0.18% 0.03% 0.50% 0.39% -
ROE -9.98% 0.71% 2.46% -0.43% -0.04% 1.33% 0.88% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 435.85 403.50 367.79 548.74 605.08 593.79 700.71 -27.11%
EPS -19.16 1.48 5.12 -0.88 -0.08 2.78 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 2.08 2.06 2.07 2.09 2.08 -5.19%
Adjusted Per Share Value based on latest NOSH - 103,033
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 435.84 404.51 368.21 547.58 568.70 593.12 699.07 -26.99%
EPS -19.16 1.48 5.13 -0.88 -0.08 2.78 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9199 2.0752 2.0824 2.0556 1.9455 2.0876 2.0751 -5.04%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.63 0.58 0.53 0.60 0.51 0.58 0.58 -
P/RPS 0.14 0.14 0.14 0.11 0.08 0.10 0.08 45.17%
P/EPS -3.29 39.19 10.35 -68.12 -637.50 20.86 31.52 -
EY -30.41 2.55 9.66 -1.47 -0.16 4.79 3.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.28 0.25 0.29 0.25 0.28 0.28 11.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 24/08/09 27/05/09 -
Price 0.62 0.65 0.57 0.55 0.58 0.60 0.53 -
P/RPS 0.14 0.16 0.15 0.10 0.10 0.10 0.08 45.17%
P/EPS -3.24 43.92 11.13 -62.44 -725.00 21.58 28.80 -
EY -30.90 2.28 8.98 -1.60 -0.14 4.63 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.27 0.27 0.28 0.29 0.25 17.87%

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