[OCB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -68.08%
YoY- -76.74%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,807 42,106 44,380 41,127 43,791 41,401 44,845 1.42%
PBT 5,538 3,453 2,753 1,797 2,895 2,967 25,430 -63.90%
Tax -1,569 -1,084 -1,275 -1,260 -1,254 -1,369 -1,114 25.72%
NP 3,969 2,369 1,478 537 1,641 1,598 24,316 -70.23%
-
NP to SH 3,518 2,101 1,458 498 1,560 1,598 24,316 -72.53%
-
Tax Rate 28.33% 31.39% 46.31% 70.12% 43.32% 46.14% 4.38% -
Total Cost 41,838 39,737 42,902 40,590 42,150 39,803 20,529 60.95%
-
Net Worth 222,189 218,339 219,726 155,625 158,052 157,738 112,941 57.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 1,848 - - - - -
Div Payout % - - 126.76% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 222,189 218,339 219,726 155,625 158,052 157,738 112,941 57.19%
NOSH 102,865 102,990 102,676 103,750 102,631 103,096 74,795 23.74%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.66% 5.63% 3.33% 1.31% 3.75% 3.86% 54.22% -
ROE 1.58% 0.96% 0.66% 0.32% 0.99% 1.01% 21.53% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.53 40.88 43.22 39.64 42.67 40.16 59.96 -18.03%
EPS 3.42 2.04 1.42 0.48 1.52 1.55 32.51 -77.80%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 2.16 2.12 2.14 1.50 1.54 1.53 1.51 27.03%
Adjusted Per Share Value based on latest NOSH - 103,750
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 44.54 40.94 43.15 39.99 42.58 40.25 43.60 1.43%
EPS 3.42 2.04 1.42 0.48 1.52 1.55 23.64 -72.53%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 2.1603 2.1229 2.1364 1.5131 1.5367 1.5337 1.0981 57.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.73 0.76 0.80 0.93 0.87 0.71 -
P/RPS 1.55 1.79 1.76 2.02 2.18 2.17 1.18 20.00%
P/EPS 20.18 35.78 53.52 166.67 61.18 56.13 2.18 342.66%
EY 4.96 2.79 1.87 0.60 1.63 1.78 45.79 -77.36%
DY 0.00 0.00 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.36 0.53 0.60 0.57 0.47 -22.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 31/05/06 27/02/06 28/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.59 0.70 0.79 0.75 0.83 0.81 1.04 -
P/RPS 1.32 1.71 1.83 1.89 1.95 2.02 1.73 -16.54%
P/EPS 17.25 34.31 55.63 156.25 54.61 52.26 3.20 208.38%
EY 5.80 2.91 1.80 0.64 1.83 1.91 31.26 -67.56%
DY 0.00 0.00 2.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.37 0.50 0.54 0.53 0.69 -46.59%

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