[OCNCASH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 38.58%
YoY- 988.39%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 19,201 19,065 15,749 14,677 15,575 14,765 14,588 20.04%
PBT 2,463 2,481 1,603 1,312 1,118 1,773 1,327 50.85%
Tax 54 -592 -501 -317 -400 -558 -526 -
NP 2,517 1,889 1,102 995 718 1,215 801 114.08%
-
NP to SH 2,517 1,889 1,102 995 718 1,215 801 114.08%
-
Tax Rate -2.19% 23.86% 31.25% 24.16% 35.78% 31.47% 39.64% -
Total Cost 16,684 17,176 14,647 13,682 14,857 13,550 13,787 13.51%
-
Net Worth 49,238 47,744 45,982 44,845 43,841 43,841 42,659 10.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 49,238 47,744 45,982 44,845 43,841 43,841 42,659 10.00%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 13.11% 9.91% 7.00% 6.78% 4.61% 8.23% 5.49% -
ROE 5.11% 3.96% 2.40% 2.22% 1.64% 2.77% 1.88% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.61 8.55 7.06 6.58 6.98 6.62 6.54 20.06%
EPS 1.13 0.85 0.49 0.45 0.32 0.54 0.36 113.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2208 0.2141 0.2062 0.2011 0.1966 0.1966 0.1913 10.00%
Adjusted Per Share Value based on latest NOSH - 223,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.36 7.31 6.04 5.63 5.97 5.66 5.59 20.06%
EPS 0.97 0.72 0.42 0.38 0.28 0.47 0.31 113.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1888 0.1831 0.1763 0.172 0.1681 0.1681 0.1636 9.99%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.155 0.135 0.135 0.115 0.11 0.14 0.10 -
P/RPS 1.80 1.58 1.91 1.75 1.57 2.11 1.53 11.41%
P/EPS 13.73 15.94 27.32 25.77 34.16 25.70 27.84 -37.49%
EY 7.28 6.27 3.66 3.88 2.93 3.89 3.59 60.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.63 0.65 0.57 0.56 0.71 0.52 21.85%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 27/11/13 28/08/13 27/05/13 27/02/13 28/11/12 29/08/12 -
Price 0.24 0.17 0.11 0.13 0.13 0.12 0.11 -
P/RPS 2.79 1.99 1.56 1.98 1.86 1.81 1.68 40.10%
P/EPS 21.26 20.07 22.26 29.14 40.38 22.02 30.62 -21.53%
EY 4.70 4.98 4.49 3.43 2.48 4.54 3.27 27.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.79 0.53 0.65 0.66 0.61 0.58 52.11%

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