[OCB] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[OCB] OCB BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 10.88%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 340,506 164,745 468,287 274,759 160,731 70,358 172,514 57.41%
PBT 856 594 9,398 7,334 5,601 3,127 14,491 -84.85%
Tax -1,567 -759 -6,330 -4,090 -3,018 -1,400 -5,351 -55.93%
NP -711 -165 3,068 3,244 2,583 1,727 9,140 -
-
NP to SH -236 148 2,273 2,579 2,326 1,633 8,079 -
-
Tax Rate 183.06% 127.78% 67.35% 55.77% 53.88% 44.77% 36.93% -
Total Cost 341,217 164,910 465,219 271,515 158,148 68,631 163,374 63.46%
-
Net Worth 222,660 229,400 223,185 223,992 225,395 224,922 224,074 -0.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 1,902 - - - 1,880 -
Div Payout % - - 83.71% - - - 23.28% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 222,660 229,400 223,185 223,992 225,395 224,922 224,074 -0.42%
NOSH 102,608 105,714 102,850 102,749 102,920 102,704 102,786 -0.11%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.21% -0.10% 0.66% 1.18% 1.61% 2.45% 5.30% -
ROE -0.11% 0.06% 1.02% 1.15% 1.03% 0.73% 3.61% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 331.85 155.84 455.31 267.41 156.17 68.51 167.84 57.59%
EPS -0.23 0.14 2.21 2.51 2.26 1.59 7.86 -
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.83 -
NAPS 2.17 2.17 2.17 2.18 2.19 2.19 2.18 -0.30%
Adjusted Per Share Value based on latest NOSH - 105,416
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 331.07 160.18 455.31 267.15 156.28 68.41 167.73 57.41%
EPS -0.23 0.14 2.21 2.51 2.26 1.59 7.86 -
DPS 0.00 0.00 1.85 0.00 0.00 0.00 1.83 -
NAPS 2.1649 2.2304 2.17 2.1779 2.1915 2.1869 2.1786 -0.42%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.58 0.61 0.63 0.63 0.75 0.76 0.63 -
P/RPS 0.17 0.39 0.14 0.24 0.48 1.11 0.38 -41.53%
P/EPS -252.17 435.71 28.51 25.10 33.19 47.80 8.02 -
EY -0.40 0.23 3.51 3.98 3.01 2.09 12.48 -
DY 0.00 0.00 2.94 0.00 0.00 0.00 2.90 -
P/NAPS 0.27 0.28 0.29 0.29 0.34 0.35 0.29 -4.65%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/05/08 29/02/08 27/11/07 28/08/07 29/05/07 28/02/07 -
Price 0.60 0.60 0.52 0.65 0.67 0.69 0.73 -
P/RPS 0.18 0.39 0.11 0.24 0.43 1.01 0.43 -44.07%
P/EPS -260.87 428.57 23.53 25.90 29.65 43.40 9.29 -
EY -0.38 0.23 4.25 3.86 3.37 2.30 10.77 -
DY 0.00 0.00 3.56 0.00 0.00 0.00 2.51 -
P/NAPS 0.28 0.28 0.24 0.30 0.31 0.32 0.33 -10.38%

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