[OCB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -94.63%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 170,699 126,319 85,192 41,401 267,563 222,718 144,353 11.79%
PBT 10,412 7,659 5,862 2,967 39,186 13,756 7,847 20.68%
Tax -5,052 -3,777 -2,517 -1,369 -9,453 -8,339 -4,571 6.87%
NP 5,360 3,882 3,345 1,598 29,733 5,417 3,276 38.72%
-
NP to SH 5,114 3,656 3,158 1,598 29,733 5,417 3,276 34.45%
-
Tax Rate 48.52% 49.31% 42.94% 46.14% 24.12% 60.62% 58.25% -
Total Cost 165,339 122,437 81,847 39,803 237,830 217,301 141,077 11.12%
-
Net Worth 216,084 154,478 158,414 157,738 112,947 94,917 92,251 76.10%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,852 - - - - - - -
Div Payout % 36.22% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 216,084 154,478 158,414 157,738 112,947 94,917 92,251 76.10%
NOSH 102,897 102,985 102,866 103,096 74,800 74,820 46,733 69.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.14% 3.07% 3.93% 3.86% 11.11% 2.43% 2.27% -
ROE 2.37% 2.37% 1.99% 1.01% 26.32% 5.71% 3.55% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.89 122.66 82.82 40.16 357.70 297.67 308.89 -33.85%
EPS 4.97 3.55 3.07 1.55 39.75 7.24 7.01 -20.43%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.50 1.54 1.53 1.51 1.2686 1.974 4.19%
Adjusted Per Share Value based on latest NOSH - 103,096
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 165.97 122.82 82.83 40.25 260.15 216.55 140.35 11.79%
EPS 4.97 3.55 3.07 1.55 28.91 5.27 3.19 34.28%
DPS 1.80 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.101 1.502 1.5402 1.5337 1.0982 0.9229 0.897 76.09%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.80 0.93 0.87 0.71 0.70 1.68 -
P/RPS 0.46 0.65 1.12 2.17 0.20 0.24 0.54 -10.11%
P/EPS 15.29 22.54 30.29 56.13 1.79 9.67 23.97 -25.83%
EY 6.54 4.44 3.30 1.78 55.99 10.34 4.17 34.87%
DY 2.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.53 0.60 0.57 0.47 0.55 0.85 -43.51%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 25/11/04 26/08/04 -
Price 0.79 0.75 0.83 0.81 1.04 0.72 0.78 -
P/RPS 0.48 0.61 1.00 2.02 0.29 0.24 0.25 54.29%
P/EPS 15.90 21.13 27.04 52.26 2.62 9.94 11.13 26.76%
EY 6.29 4.73 3.70 1.91 38.22 10.06 8.99 -21.13%
DY 2.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.50 0.54 0.53 0.69 0.57 0.40 -3.35%

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