[OCB] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.57%
YoY- 18.98%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 365,743 285,239 187,544 93,331 367,701 273,104 168,925 67.12%
PBT 19,179 15,309 10,632 5,790 20,435 15,571 9,565 58.80%
Tax -11,615 -10,081 -6,490 -3,740 -10,402 -7,009 -4,156 98.03%
NP 7,564 5,228 4,142 2,050 10,033 8,562 5,409 24.97%
-
NP to SH 7,564 5,228 4,142 2,050 10,033 8,562 5,409 24.97%
-
Tax Rate 60.56% 65.85% 61.04% 64.59% 50.90% 45.01% 43.45% -
Total Cost 358,179 280,011 183,402 91,281 357,668 264,542 163,516 68.42%
-
Net Worth 100,944 100,660 98,193 91,441 95,175 93,905 90,504 7.52%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 100,944 100,660 98,193 91,441 95,175 93,905 90,504 7.52%
NOSH 45,676 45,342 44,633 42,531 42,494 42,491 42,490 4.92%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.07% 1.83% 2.21% 2.20% 2.73% 3.14% 3.20% -
ROE 7.49% 5.19% 4.22% 2.24% 10.54% 9.12% 5.98% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 800.73 629.08 420.19 219.44 865.29 642.73 397.56 59.28%
EPS 16.56 11.53 9.28 4.82 23.61 20.15 12.73 19.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.22 2.20 2.15 2.2397 2.21 2.13 2.48%
Adjusted Per Share Value based on latest NOSH - 42,531
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 355.61 277.33 182.35 90.74 357.51 265.54 164.24 67.12%
EPS 7.35 5.08 4.03 1.99 9.75 8.32 5.26 24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9815 0.9787 0.9547 0.8891 0.9254 0.913 0.88 7.52%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.75 1.77 1.82 1.59 1.71 1.57 1.86 -
P/RPS 0.22 0.28 0.43 0.72 0.20 0.24 0.47 -39.63%
P/EPS 10.57 15.35 19.61 32.99 7.24 7.79 14.61 -19.36%
EY 9.46 6.51 5.10 3.03 13.81 12.83 6.84 24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.83 0.74 0.76 0.71 0.87 -6.21%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 29/08/03 30/05/03 28/02/03 08/01/03 30/08/02 -
Price 2.03 1.77 1.94 1.60 1.66 1.70 1.87 -
P/RPS 0.25 0.28 0.46 0.73 0.19 0.26 0.47 -34.27%
P/EPS 12.26 15.35 20.91 33.20 7.03 8.44 14.69 -11.32%
EY 8.16 6.51 4.78 3.01 14.22 11.85 6.81 12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.88 0.74 0.74 0.77 0.88 2.99%

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