[OCB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[OCB] OCB BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 105.58%
YoY- 218.92%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 563,181 438,683 305,013 179,748 695,846 526,169 340,506 39.72%
PBT 3,703 3,040 3,077 1,547 -8,732 -2,264 856 164.78%
Tax -4,715 -2,917 -1,563 -843 -158 -2,141 -1,567 108.00%
NP -1,012 123 1,514 704 -8,890 -4,405 -711 26.45%
-
NP to SH -904 -58 1,428 472 -8,465 -3,646 -236 144.21%
-
Tax Rate 127.33% 95.95% 50.80% 54.49% - - 183.06% -
Total Cost 564,193 438,560 303,499 179,044 704,736 530,574 341,217 39.70%
-
Net Worth 211,421 200,099 214,713 213,426 212,910 218,348 222,660 -3.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 211,421 200,099 214,713 213,426 212,910 218,348 222,660 -3.38%
NOSH 102,631 96,666 102,733 102,608 102,855 102,994 102,608 0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.18% 0.03% 0.50% 0.39% -1.28% -0.84% -0.21% -
ROE -0.43% -0.03% 0.67% 0.22% -3.98% -1.67% -0.11% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 548.74 453.81 296.90 175.18 676.53 510.87 331.85 39.70%
EPS -0.88 -0.06 1.39 0.46 -8.23 -3.54 -0.23 144.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.07 2.09 2.08 2.07 2.12 2.17 -3.39%
Adjusted Per Share Value based on latest NOSH - 102,608
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 547.25 426.27 296.38 174.66 676.16 511.28 330.87 39.72%
EPS -0.88 -0.06 1.39 0.46 -8.23 -3.54 -0.23 144.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0544 1.9444 2.0864 2.0739 2.0689 2.1217 2.1636 -3.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.51 0.58 0.58 0.55 0.60 0.58 -
P/RPS 0.11 0.11 0.20 0.33 0.08 0.12 0.17 -25.13%
P/EPS -68.12 -850.00 41.73 126.09 -6.68 -16.95 -252.17 -58.11%
EY -1.47 -0.12 2.40 0.79 -14.96 -5.90 -0.40 137.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.28 0.28 0.27 0.28 0.27 4.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 27/05/09 25/02/09 26/11/08 25/08/08 -
Price 0.55 0.58 0.60 0.53 0.53 0.48 0.60 -
P/RPS 0.10 0.13 0.20 0.30 0.08 0.09 0.18 -32.34%
P/EPS -62.44 -966.67 43.17 115.22 -6.44 -13.56 -260.87 -61.34%
EY -1.60 -0.10 2.32 0.87 -15.53 -7.38 -0.38 160.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.25 0.26 0.23 0.28 -2.38%

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