[OCB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[OCB] OCB BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 39.88%
YoY- -82.8%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 130,341 87,913 42,106 170,699 126,319 85,192 41,401 114.65%
PBT 12,377 8,991 3,453 10,412 7,659 5,862 2,967 158.91%
Tax -3,610 -2,653 -1,084 -5,052 -3,777 -2,517 -1,369 90.75%
NP 8,767 6,338 2,369 5,360 3,882 3,345 1,598 210.74%
-
NP to SH 7,802 5,619 2,101 5,114 3,656 3,158 1,598 187.51%
-
Tax Rate 29.17% 29.51% 31.39% 48.52% 49.31% 42.94% 46.14% -
Total Cost 121,574 81,575 39,737 165,339 122,437 81,847 39,803 110.37%
-
Net Worth 222,326 222,290 218,339 216,084 154,478 158,414 157,738 25.68%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 1,852 - - - -
Div Payout % - - - 36.22% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 222,326 222,290 218,339 216,084 154,478 158,414 157,738 25.68%
NOSH 102,928 102,912 102,990 102,897 102,985 102,866 103,096 -0.10%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.73% 7.21% 5.63% 3.14% 3.07% 3.93% 3.86% -
ROE 3.51% 2.53% 0.96% 2.37% 2.37% 1.99% 1.01% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 126.63 85.43 40.88 165.89 122.66 82.82 40.16 114.87%
EPS 7.58 5.46 2.04 4.97 3.55 3.07 1.55 187.83%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 2.16 2.16 2.12 2.10 1.50 1.54 1.53 25.82%
Adjusted Per Share Value based on latest NOSH - 102,676
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 126.73 85.48 40.94 165.97 122.82 82.83 40.25 114.67%
EPS 7.59 5.46 2.04 4.97 3.55 3.07 1.55 188.08%
DPS 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 2.1617 2.1613 2.1229 2.101 1.502 1.5402 1.5337 25.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.63 0.69 0.73 0.76 0.80 0.93 0.87 -
P/RPS 0.50 0.81 1.79 0.46 0.65 1.12 2.17 -62.38%
P/EPS 8.31 12.64 35.78 15.29 22.54 30.29 56.13 -71.98%
EY 12.03 7.91 2.79 6.54 4.44 3.30 1.78 257.04%
DY 0.00 0.00 0.00 2.37 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.36 0.53 0.60 0.57 -36.24%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 27/11/06 28/08/06 31/05/06 27/02/06 28/11/05 29/08/05 30/05/05 -
Price 0.65 0.59 0.70 0.79 0.75 0.83 0.81 -
P/RPS 0.51 0.69 1.71 0.48 0.61 1.00 2.02 -60.01%
P/EPS 8.58 10.81 34.31 15.90 21.13 27.04 52.26 -69.98%
EY 11.66 9.25 2.91 6.29 4.73 3.70 1.91 233.65%
DY 0.00 0.00 0.00 2.28 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.33 0.38 0.50 0.54 0.53 -31.54%

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