[OCB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[OCB] OCB BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -79.79%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 468,287 274,759 160,731 70,358 172,514 130,341 87,913 204.07%
PBT 9,398 7,334 5,601 3,127 14,491 12,377 8,991 2.98%
Tax -6,330 -4,090 -3,018 -1,400 -5,351 -3,610 -2,653 78.27%
NP 3,068 3,244 2,583 1,727 9,140 8,767 6,338 -38.26%
-
NP to SH 2,273 2,579 2,326 1,633 8,079 7,802 5,619 -45.21%
-
Tax Rate 67.35% 55.77% 53.88% 44.77% 36.93% 29.17% 29.51% -
Total Cost 465,219 271,515 158,148 68,631 163,374 121,574 81,575 218.19%
-
Net Worth 223,185 223,992 225,395 224,922 224,074 222,326 222,290 0.26%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,902 - - - 1,880 - - -
Div Payout % 83.71% - - - 23.28% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 223,185 223,992 225,395 224,922 224,074 222,326 222,290 0.26%
NOSH 102,850 102,749 102,920 102,704 102,786 102,928 102,912 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.66% 1.18% 1.61% 2.45% 5.30% 6.73% 7.21% -
ROE 1.02% 1.15% 1.03% 0.73% 3.61% 3.51% 2.53% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 455.31 267.41 156.17 68.51 167.84 126.63 85.43 204.18%
EPS 2.21 2.51 2.26 1.59 7.86 7.58 5.46 -45.19%
DPS 1.85 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 2.17 2.18 2.19 2.19 2.18 2.16 2.16 0.30%
Adjusted Per Share Value based on latest NOSH - 102,704
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 455.04 266.99 156.18 68.37 167.63 126.65 85.43 204.06%
EPS 2.21 2.51 2.26 1.59 7.85 7.58 5.46 -45.19%
DPS 1.85 0.00 0.00 0.00 1.83 0.00 0.00 -
NAPS 2.1687 2.1766 2.1902 2.1856 2.1773 2.1604 2.16 0.26%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.63 0.63 0.75 0.76 0.63 0.63 0.69 -
P/RPS 0.14 0.24 0.48 1.11 0.38 0.50 0.81 -68.87%
P/EPS 28.51 25.10 33.19 47.80 8.02 8.31 12.64 71.73%
EY 3.51 3.98 3.01 2.09 12.48 12.03 7.91 -41.73%
DY 2.94 0.00 0.00 0.00 2.90 0.00 0.00 -
P/NAPS 0.29 0.29 0.34 0.35 0.29 0.29 0.32 -6.33%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 27/11/07 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 -
Price 0.52 0.65 0.67 0.69 0.73 0.65 0.59 -
P/RPS 0.11 0.24 0.43 1.01 0.43 0.51 0.69 -70.50%
P/EPS 23.53 25.90 29.65 43.40 9.29 8.58 10.81 67.71%
EY 4.25 3.86 3.37 2.30 10.77 11.66 9.25 -40.37%
DY 3.56 0.00 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 0.24 0.30 0.31 0.32 0.33 0.30 0.27 -7.53%

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