[OCNCASH] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
20-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.86%
YoY- -494.0%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 10,932 8,900 8,419 7,355 7,313 8,239 9,189 12.26%
PBT -139 -28 401 -831 -1,037 -1,017 -985 -72.86%
Tax -277 829 -211 -154 -68 1,134 -68 154.84%
NP -416 801 190 -985 -1,105 117 -1,053 -46.12%
-
NP to SH -416 801 190 -985 -1,105 117 -1,053 -46.12%
-
Tax Rate - - 52.62% - - - - -
Total Cost 11,348 8,099 8,229 8,340 8,418 8,122 10,242 7.06%
-
Net Worth 30,981 31,906 29,513 31,094 31,669 34,702 33,113 -4.33%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 30,981 31,906 29,513 31,094 31,669 34,702 33,113 -4.33%
NOSH 218,947 222,499 211,111 223,863 221,000 233,999 224,042 -1.52%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -3.81% 9.00% 2.26% -13.39% -15.11% 1.42% -11.46% -
ROE -1.34% 2.51% 0.64% -3.17% -3.49% 0.34% -3.18% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.99 4.00 3.99 3.29 3.31 3.52 4.10 13.97%
EPS -0.19 0.36 0.09 -0.44 -0.50 0.05 -0.47 -45.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.1434 0.1398 0.1389 0.1433 0.1483 0.1478 -2.85%
Adjusted Per Share Value based on latest NOSH - 223,863
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 4.19 3.41 3.23 2.82 2.80 3.16 3.52 12.30%
EPS -0.16 0.31 0.07 -0.38 -0.42 0.04 -0.40 -45.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1188 0.1223 0.1132 0.1192 0.1214 0.1331 0.127 -4.34%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.10 0.10 0.10 0.13 0.17 0.14 0.18 -
P/RPS 2.00 2.50 2.51 3.96 5.14 3.98 4.39 -40.76%
P/EPS -52.63 27.78 111.11 -29.55 -34.00 280.00 -38.30 23.57%
EY -1.90 3.60 0.90 -3.38 -2.94 0.36 -2.61 -19.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.72 0.94 1.19 0.94 1.22 -30.27%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 22/05/08 29/02/08 20/11/07 20/08/07 31/05/07 28/02/07 24/11/06 -
Price 0.10 0.10 0.11 0.11 0.13 0.17 0.17 -
P/RPS 2.00 2.50 2.76 3.35 3.93 4.83 4.14 -38.40%
P/EPS -52.63 27.78 122.22 -25.00 -26.00 340.00 -36.17 28.37%
EY -1.90 3.60 0.82 -4.00 -3.85 0.29 -2.76 -22.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.79 0.79 0.91 1.15 1.15 -27.47%

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