[OCNCASH] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 119.53%
YoY- 543.78%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,689 15,465 54,707 39,234 24,985 11,883 49,578 -27.43%
PBT 2,222 1,167 4,526 2,827 1,438 207 736 109.30%
Tax -727 -357 -805 -759 -496 -196 -264 96.83%
NP 1,495 810 3,721 2,068 942 11 472 116.13%
-
NP to SH 1,495 810 3,721 2,068 942 11 472 116.13%
-
Tax Rate 32.72% 30.59% 17.79% 26.85% 34.49% 94.69% 35.87% -
Total Cost 29,194 14,655 50,986 37,166 24,043 11,872 49,106 -29.36%
-
Net Worth 40,409 39,757 38,806 34,422 33,575 32,702 32,702 15.19%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 40,409 39,757 38,806 34,422 33,575 32,702 32,702 15.19%
NOSH 223,134 224,999 222,517 222,365 224,285 224,761 224,761 -0.48%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.87% 5.24% 6.80% 5.27% 3.77% 0.09% 0.95% -
ROE 3.70% 2.04% 9.59% 6.01% 2.81% 0.03% 1.44% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 13.75 6.87 24.59 17.64 11.14 5.29 22.06 -27.09%
EPS 0.67 0.36 1.47 0.93 0.42 0.00 0.21 117.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1811 0.1767 0.1744 0.1548 0.1497 0.1455 0.1455 15.75%
Adjusted Per Share Value based on latest NOSH - 220,980
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.77 5.93 20.98 15.04 9.58 4.56 19.01 -27.42%
EPS 0.57 0.31 1.43 0.79 0.36 0.00 0.18 116.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1549 0.1524 0.1488 0.132 0.1287 0.1254 0.1254 15.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.09 0.10 0.08 0.12 0.11 0.07 0.12 -
P/RPS 0.65 1.45 0.33 0.68 0.99 1.32 0.54 13.19%
P/EPS 13.43 27.78 4.78 12.90 26.19 1,430.30 57.14 -62.01%
EY 7.44 3.60 20.90 7.75 3.82 0.07 1.75 163.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.46 0.78 0.73 0.48 0.82 -28.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 20/11/09 18/08/09 28/05/09 24/02/09 -
Price 0.11 0.08 0.14 0.12 0.09 0.11 0.07 -
P/RPS 0.80 1.16 0.57 0.68 0.81 2.08 0.32 84.51%
P/EPS 16.42 22.22 8.37 12.90 21.43 2,247.62 33.33 -37.70%
EY 6.09 4.50 11.94 7.75 4.67 0.04 3.00 60.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.80 0.78 0.60 0.76 0.48 17.37%

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