[OCB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[OCB] OCB BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -19.15%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 468,287 366,345 321,462 281,432 172,514 173,788 175,826 91.79%
PBT 9,398 9,778 11,202 12,508 14,491 16,502 17,982 -35.04%
Tax -6,330 -5,453 -6,036 -5,600 -5,351 -4,813 -5,306 12.44%
NP 3,068 4,325 5,166 6,908 9,140 11,689 12,676 -61.06%
-
NP to SH 2,273 3,438 4,652 6,532 8,079 10,402 11,238 -65.44%
-
Tax Rate 67.35% 55.77% 53.88% 44.77% 36.93% 29.17% 29.51% -
Total Cost 465,219 362,020 316,296 274,524 163,374 162,098 163,150 100.70%
-
Net Worth 223,185 223,992 225,395 224,922 224,074 222,326 222,290 0.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,902 - - - 1,880 - - -
Div Payout % 83.71% - - - 23.28% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 223,185 223,992 225,395 224,922 224,074 222,326 222,290 0.26%
NOSH 102,850 102,748 102,920 102,704 102,786 102,928 102,912 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.66% 1.18% 1.61% 2.45% 5.30% 6.73% 7.21% -
ROE 1.02% 1.54% 2.06% 2.90% 3.61% 4.68% 5.06% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 455.31 356.54 312.34 274.02 167.84 168.84 170.85 91.87%
EPS 2.21 3.35 4.52 6.36 7.86 10.11 10.92 -65.42%
DPS 1.85 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 2.17 2.18 2.19 2.19 2.18 2.16 2.16 0.30%
Adjusted Per Share Value based on latest NOSH - 102,704
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 455.31 356.19 312.55 273.63 167.73 168.97 170.95 91.80%
EPS 2.21 3.34 4.52 6.35 7.86 10.11 10.93 -65.45%
DPS 1.85 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 2.17 2.1779 2.1915 2.1869 2.1786 2.1617 2.1613 0.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.63 0.63 0.75 0.76 0.63 0.63 0.69 -
P/RPS 0.14 0.18 0.24 0.28 0.38 0.37 0.40 -50.24%
P/EPS 28.51 18.82 16.59 11.95 8.02 6.23 6.32 172.26%
EY 3.51 5.31 6.03 8.37 12.48 16.04 15.83 -63.26%
DY 2.94 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 0.29 0.29 0.34 0.35 0.29 0.29 0.32 -6.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.52 0.65 0.67 0.69 0.73 0.65 0.59 -
P/RPS 0.11 0.18 0.21 0.25 0.43 0.38 0.35 -53.67%
P/EPS 23.53 19.42 14.82 10.85 9.29 6.43 5.40 166.06%
EY 4.25 5.15 6.75 9.22 10.77 15.55 18.51 -62.40%
DY 3.56 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 0.24 0.30 0.31 0.32 0.33 0.30 0.27 -7.53%

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