[OCB] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[OCB] OCB BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 76.33%
YoY- -416.04%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 235,365 234,578 228,020 415,185 448,260 416,042 378,704 -27.15%
PBT 9,033 12,416 8,632 -3,573 -23,390 4,304 7,980 8.60%
Tax -2,657 -3,120 -2,072 -3,425 -3,016 -3,250 -3,236 -12.30%
NP 6,376 9,296 6,560 -6,998 -26,406 1,054 4,744 21.76%
-
NP to SH 6,376 9,296 6,680 -4,665 -19,705 1,526 5,272 13.50%
-
Tax Rate 29.41% 25.13% 24.00% - - 75.51% 40.55% -
Total Cost 228,989 225,282 221,460 422,183 474,666 414,988 373,960 -27.86%
-
Net Worth 211,847 211,833 209,265 207,784 197,464 213,433 214,174 -0.72%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 211,847 211,833 209,265 207,784 197,464 213,433 214,174 -0.72%
NOSH 102,838 102,831 103,086 102,863 102,846 103,108 102,968 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.71% 3.96% 2.88% -1.69% -5.89% 0.25% 1.25% -
ROE 3.01% 4.39% 3.19% -2.25% -9.98% 0.71% 2.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 228.87 228.12 221.19 403.63 435.85 403.50 367.79 -27.09%
EPS 6.20 9.04 6.48 -4.54 -19.16 1.48 5.12 13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.03 2.02 1.92 2.07 2.08 -0.64%
Adjusted Per Share Value based on latest NOSH - 102,838
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 228.84 228.08 221.70 403.68 435.84 404.51 368.21 -27.15%
EPS 6.20 9.04 6.49 -4.54 -19.16 1.48 5.13 13.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0598 2.0596 2.0347 2.0203 1.9199 2.0752 2.0824 -0.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.53 0.45 0.52 0.52 0.63 0.58 0.53 -
P/RPS 0.23 0.20 0.24 0.13 0.14 0.14 0.14 39.18%
P/EPS 8.55 4.98 8.02 -11.47 -3.29 39.19 10.35 -11.94%
EY 11.70 20.09 12.46 -8.72 -30.41 2.55 9.66 13.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.26 0.26 0.33 0.28 0.25 2.64%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 24/08/11 26/05/11 23/02/11 29/11/10 25/08/10 26/05/10 -
Price 0.56 0.43 0.48 0.53 0.62 0.65 0.57 -
P/RPS 0.24 0.19 0.22 0.13 0.14 0.16 0.15 36.75%
P/EPS 9.03 4.76 7.41 -11.69 -3.24 43.92 11.13 -13.00%
EY 11.07 21.02 13.50 -8.56 -30.90 2.28 8.98 14.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.24 0.26 0.32 0.31 0.27 0.00%

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