[OCB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[OCB] OCB BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 135.8%
YoY- 26.71%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 244,098 176,524 117,289 57,005 415,185 336,195 208,021 11.21%
PBT 7,587 6,775 6,208 2,158 -3,573 -17,543 2,152 131.11%
Tax -2,683 -1,993 -1,560 -518 -3,425 -2,262 -1,625 39.56%
NP 4,904 4,782 4,648 1,640 -6,998 -19,805 527 340.61%
-
NP to SH 4,930 4,782 4,648 1,670 -4,665 -14,779 763 245.73%
-
Tax Rate 35.36% 29.42% 25.13% 24.00% - - 75.51% -
Total Cost 239,194 171,742 112,641 55,365 422,183 356,000 207,494 9.91%
-
Net Worth 211,914 211,847 211,833 209,265 207,784 197,464 213,433 -0.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 211,914 211,847 211,833 209,265 207,784 197,464 213,433 -0.47%
NOSH 102,871 102,838 102,831 103,086 102,863 102,846 103,108 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.01% 2.71% 3.96% 2.88% -1.69% -5.89% 0.25% -
ROE 2.33% 2.26% 2.19% 0.80% -2.25% -7.48% 0.36% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 237.28 171.65 114.06 55.30 403.63 326.89 201.75 11.38%
EPS 4.79 4.65 4.52 1.62 -4.54 -14.37 0.74 246.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.06 2.03 2.02 1.92 2.07 -0.32%
Adjusted Per Share Value based on latest NOSH - 103,086
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 237.19 171.53 113.97 55.39 403.44 326.68 202.14 11.21%
EPS 4.79 4.65 4.52 1.62 -4.53 -14.36 0.74 246.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0592 2.0585 2.0584 2.0335 2.0191 1.9188 2.074 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.55 0.53 0.45 0.52 0.52 0.63 0.58 -
P/RPS 0.23 0.31 0.39 0.94 0.13 0.19 0.29 -14.28%
P/EPS 11.48 11.40 9.96 32.10 -11.47 -4.38 78.38 -72.11%
EY 8.71 8.77 10.04 3.12 -8.72 -22.81 1.28 257.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.26 0.26 0.33 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 24/08/11 26/05/11 23/02/11 29/11/10 25/08/10 -
Price 0.50 0.56 0.43 0.48 0.53 0.62 0.65 -
P/RPS 0.21 0.33 0.38 0.87 0.13 0.19 0.32 -24.42%
P/EPS 10.43 12.04 9.51 29.63 -11.69 -4.31 87.84 -75.74%
EY 9.58 8.30 10.51 3.38 -8.56 -23.18 1.14 311.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.21 0.24 0.26 0.32 0.31 -15.64%

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