[OCB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -98.5%
YoY- 28.36%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 72,138 69,387 71,724 63,929 74,595 56,851 67,574 4.45%
PBT 2,503 2,311 -1,620 587 12,750 1,377 812 111.95%
Tax -967 -625 594 -415 -1,260 -571 -690 25.25%
NP 1,536 1,686 -1,026 172 11,490 806 122 442.03%
-
NP to SH 1,536 1,686 -1,026 172 11,490 806 122 442.03%
-
Tax Rate 38.63% 27.04% - 70.70% 9.88% 41.47% 84.98% -
Total Cost 70,602 67,701 72,750 63,757 63,105 56,045 67,452 3.09%
-
Net Worth 227,298 225,241 224,540 225,241 224,213 212,899 212,694 4.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 1,544 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 227,298 225,241 224,540 225,241 224,213 212,899 212,694 4.53%
NOSH 102,850 102,850 102,999 102,850 102,850 102,850 103,249 -0.25%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.13% 2.43% -1.43% 0.27% 15.40% 1.42% 0.18% -
ROE 0.68% 0.75% -0.46% 0.08% 5.12% 0.38% 0.06% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.14 67.46 69.63 62.16 72.53 55.28 65.45 4.72%
EPS 1.49 1.64 -0.99 0.17 11.17 0.78 0.12 437.03%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.19 2.18 2.19 2.18 2.07 2.06 4.80%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 70.10 67.42 69.69 62.12 72.48 55.24 65.66 4.46%
EPS 1.49 1.64 -1.00 0.17 11.16 0.78 0.12 437.03%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 2.2087 2.1887 2.1819 2.1887 2.1787 2.0688 2.0668 4.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.67 0.53 0.60 0.61 0.54 0.51 0.55 -
P/RPS 0.96 0.79 0.86 0.98 0.74 0.92 0.84 9.31%
P/EPS 44.86 32.33 -60.23 364.76 4.83 65.08 465.47 -79.00%
EY 2.23 3.09 -1.66 0.27 20.69 1.54 0.21 383.81%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.24 0.28 0.28 0.25 0.25 0.27 7.28%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.57 0.57 0.575 0.64 0.52 0.48 0.50 -
P/RPS 0.81 0.84 0.83 1.03 0.72 0.87 0.76 4.34%
P/EPS 38.17 34.77 -57.72 382.70 4.65 61.25 423.16 -79.91%
EY 2.62 2.88 -1.73 0.26 21.48 1.63 0.24 392.82%
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.26 0.29 0.24 0.23 0.24 5.48%

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