[OCB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[OCB] OCB BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 213.93%
YoY- 1.77%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 93,331 367,701 273,104 168,925 76,727 413,632 331,907 -57.11%
PBT 5,790 20,435 15,571 9,565 3,499 15,874 11,301 -35.99%
Tax -3,740 -10,402 -7,009 -4,156 -1,776 -8,522 -5,754 -24.98%
NP 2,050 10,033 8,562 5,409 1,723 7,352 5,547 -48.53%
-
NP to SH 2,050 10,033 8,562 5,409 1,723 7,352 5,547 -48.53%
-
Tax Rate 64.59% 50.90% 45.01% 43.45% 50.76% 53.69% 50.92% -
Total Cost 91,281 357,668 264,542 163,516 75,004 406,280 326,360 -57.26%
-
Net Worth 91,441 95,175 93,905 90,504 123,375 122,816 120,716 -16.91%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,699 - -
Div Payout % - - - - - 23.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 91,441 95,175 93,905 90,504 123,375 122,816 120,716 -16.91%
NOSH 42,531 42,494 42,491 42,490 42,543 42,497 42,505 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.20% 2.73% 3.14% 3.20% 2.25% 1.78% 1.67% -
ROE 2.24% 10.54% 9.12% 5.98% 1.40% 5.99% 4.60% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 219.44 865.29 642.73 397.56 180.35 973.32 780.85 -57.12%
EPS 4.82 23.61 20.15 12.73 4.05 17.30 13.05 -48.55%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 2.15 2.2397 2.21 2.13 2.90 2.89 2.84 -16.94%
Adjusted Per Share Value based on latest NOSH - 42,514
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 90.74 357.51 265.54 164.24 74.60 402.17 322.71 -57.11%
EPS 1.99 9.75 8.32 5.26 1.68 7.15 5.39 -48.56%
DPS 0.00 0.00 0.00 0.00 0.00 1.65 0.00 -
NAPS 0.8891 0.9254 0.913 0.88 1.1996 1.1941 1.1737 -16.91%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.59 1.71 1.57 1.86 2.13 1.96 1.63 -
P/RPS 0.72 0.20 0.24 0.47 1.18 0.20 0.21 127.54%
P/EPS 32.99 7.24 7.79 14.61 52.59 11.33 12.49 91.19%
EY 3.03 13.81 12.83 6.84 1.90 8.83 8.01 -47.72%
DY 0.00 0.00 0.00 0.00 0.00 2.04 0.00 -
P/NAPS 0.74 0.76 0.71 0.87 0.73 0.68 0.57 19.02%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 08/01/03 30/08/02 31/05/02 22/02/02 29/11/01 -
Price 1.60 1.66 1.70 1.87 1.90 1.89 1.92 -
P/RPS 0.73 0.19 0.26 0.47 1.05 0.19 0.25 104.42%
P/EPS 33.20 7.03 8.44 14.69 46.91 10.92 14.71 72.14%
EY 3.01 14.22 11.85 6.81 2.13 9.15 6.80 -41.94%
DY 0.00 0.00 0.00 0.00 0.00 2.12 0.00 -
P/NAPS 0.74 0.74 0.77 0.88 0.66 0.65 0.68 5.80%

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