[OCB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[OCB] OCB BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -8.23%
YoY- 132.09%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 204,216 141,525 69,387 267,099 195,375 131,446 56,851 134.36%
PBT 6,894 4,814 2,311 13,094 14,714 14,127 1,377 192.36%
Tax -2,302 -1,592 -625 -1,652 -2,246 -1,831 -571 153.09%
NP 4,592 3,222 1,686 11,442 12,468 12,296 806 218.65%
-
NP to SH 4,592 3,222 1,686 11,442 12,468 12,296 806 218.65%
-
Tax Rate 33.39% 33.07% 27.04% 12.62% 15.26% 12.96% 41.47% -
Total Cost 199,624 138,303 67,701 255,657 182,907 119,150 56,045 133.04%
-
Net Worth 226,270 227,298 225,241 224,213 225,241 224,213 212,899 4.14%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 1,542 - - - -
Div Payout % - - - 13.48% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 226,270 227,298 225,241 224,213 225,241 224,213 212,899 4.14%
NOSH 102,850 102,850 102,850 102,850 102,850 102,850 102,850 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.25% 2.28% 2.43% 4.28% 6.38% 9.35% 1.42% -
ROE 2.03% 1.42% 0.75% 5.10% 5.54% 5.48% 0.38% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 198.56 137.60 67.46 259.70 189.96 127.80 55.28 134.35%
EPS 4.46 3.13 1.64 11.13 12.12 11.96 0.78 219.42%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.20 2.21 2.19 2.18 2.19 2.18 2.07 4.14%
Adjusted Per Share Value based on latest NOSH - 102,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 198.44 137.52 67.42 259.54 189.85 127.73 55.24 134.37%
EPS 4.46 3.13 1.64 11.12 12.12 11.95 0.78 219.42%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.1987 2.2087 2.1887 2.1787 2.1887 2.1787 2.0688 4.13%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.58 0.67 0.53 0.60 0.61 0.54 0.51 -
P/RPS 0.29 0.49 0.79 0.23 0.32 0.42 0.92 -53.65%
P/EPS 12.99 21.39 32.33 5.39 5.03 4.52 65.08 -65.81%
EY 7.70 4.68 3.09 18.54 19.87 22.14 1.54 192.11%
DY 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
P/NAPS 0.26 0.30 0.24 0.28 0.28 0.25 0.25 2.64%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 26/02/13 28/11/12 29/08/12 30/05/12 -
Price 0.62 0.57 0.57 0.575 0.64 0.52 0.48 -
P/RPS 0.31 0.41 0.84 0.22 0.34 0.41 0.87 -49.70%
P/EPS 13.89 18.20 34.77 5.17 5.28 4.35 61.25 -62.77%
EY 7.20 5.50 2.88 19.35 18.94 22.99 1.63 168.97%
DY 0.00 0.00 0.00 2.61 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.26 0.26 0.29 0.24 0.23 13.99%

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