[OCB] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[OCB] OCB BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 245.8%
YoY- 179.24%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 415,185 336,195 208,021 94,676 563,181 438,683 305,013 22.75%
PBT -3,573 -17,543 2,152 1,995 3,703 3,040 3,077 -
Tax -3,425 -2,262 -1,625 -809 -4,715 -2,917 -1,563 68.46%
NP -6,998 -19,805 527 1,186 -1,012 123 1,514 -
-
NP to SH -4,665 -14,779 763 1,318 -904 -58 1,428 -
-
Tax Rate - - 75.51% 40.55% 127.33% 95.95% 50.80% -
Total Cost 422,183 356,000 207,494 93,490 564,193 438,560 303,499 24.53%
-
Net Worth 207,784 197,464 213,433 214,174 211,421 200,099 214,713 -2.15%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 207,784 197,464 213,433 214,174 211,421 200,099 214,713 -2.15%
NOSH 102,863 102,846 103,108 102,968 102,631 96,666 102,733 0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -1.69% -5.89% 0.25% 1.25% -0.18% 0.03% 0.50% -
ROE -2.25% -7.48% 0.36% 0.62% -0.43% -0.03% 0.67% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 403.63 326.89 201.75 91.95 548.74 453.81 296.90 22.65%
EPS -4.54 -14.37 0.74 1.28 -0.88 -0.06 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.02 1.92 2.07 2.08 2.06 2.07 2.09 -2.23%
Adjusted Per Share Value based on latest NOSH - 102,968
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 403.68 326.88 202.26 92.05 547.58 426.53 296.56 22.75%
EPS -4.54 -14.37 0.74 1.28 -0.88 -0.06 1.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0203 1.9199 2.0752 2.0824 2.0556 1.9456 2.0876 -2.15%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.52 0.63 0.58 0.53 0.60 0.51 0.58 -
P/RPS 0.13 0.19 0.29 0.58 0.11 0.11 0.20 -24.90%
P/EPS -11.47 -4.38 78.38 41.41 -68.12 -850.00 41.73 -
EY -8.72 -22.81 1.28 2.42 -1.47 -0.12 2.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.28 0.25 0.29 0.25 0.28 -4.80%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 24/08/09 -
Price 0.53 0.62 0.65 0.57 0.55 0.58 0.60 -
P/RPS 0.13 0.19 0.32 0.62 0.10 0.13 0.20 -24.90%
P/EPS -11.69 -4.31 87.84 44.53 -62.44 -966.67 43.17 -
EY -8.56 -23.18 1.14 2.25 -1.60 -0.10 2.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.32 0.31 0.27 0.27 0.28 0.29 -7.00%

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