[OCB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[OCB] OCB BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 448.88%
YoY- 293.09%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 126,319 85,192 41,401 267,563 222,718 144,353 77,499 38.45%
PBT 7,659 5,862 2,967 39,186 13,756 7,847 5,708 21.63%
Tax -3,777 -2,517 -1,369 -9,453 -8,339 -4,571 -3,176 12.23%
NP 3,882 3,345 1,598 29,733 5,417 3,276 2,532 32.92%
-
NP to SH 3,656 3,158 1,598 29,733 5,417 3,276 2,532 27.72%
-
Tax Rate 49.31% 42.94% 46.14% 24.12% 60.62% 58.25% 55.64% -
Total Cost 122,437 81,847 39,803 237,830 217,301 141,077 74,967 38.64%
-
Net Worth 154,478 158,414 157,738 112,947 94,917 92,251 91,474 41.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 154,478 158,414 157,738 112,947 94,917 92,251 91,474 41.76%
NOSH 102,985 102,866 103,096 74,800 74,820 46,733 46,715 69.30%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 3.07% 3.93% 3.86% 11.11% 2.43% 2.27% 3.27% -
ROE 2.37% 1.99% 1.01% 26.32% 5.71% 3.55% 2.77% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 122.66 82.82 40.16 357.70 297.67 308.89 165.89 -18.21%
EPS 3.55 3.07 1.55 39.75 7.24 7.01 5.42 -24.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.54 1.53 1.51 1.2686 1.974 1.9581 -16.26%
Adjusted Per Share Value based on latest NOSH - 74,795
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 122.82 82.83 40.25 260.15 216.55 140.35 75.35 38.46%
EPS 3.55 3.07 1.55 28.91 5.27 3.19 2.46 27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.502 1.5402 1.5337 1.0982 0.9229 0.897 0.8894 41.76%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.80 0.93 0.87 0.71 0.70 1.68 1.99 -
P/RPS 0.65 1.12 2.17 0.20 0.24 0.54 1.20 -33.52%
P/EPS 22.54 30.29 56.13 1.79 9.67 23.97 36.72 -27.75%
EY 4.44 3.30 1.78 55.99 10.34 4.17 2.72 38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.60 0.57 0.47 0.55 0.85 1.02 -35.34%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 29/08/05 30/05/05 28/02/05 25/11/04 26/08/04 27/05/04 -
Price 0.75 0.83 0.81 1.04 0.72 0.78 1.80 -
P/RPS 0.61 1.00 2.02 0.29 0.24 0.25 1.09 -32.06%
P/EPS 21.13 27.04 52.26 2.62 9.94 11.13 33.21 -26.00%
EY 4.73 3.70 1.91 38.22 10.06 8.99 3.01 35.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.53 0.69 0.57 0.40 0.92 -33.37%

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