[OCB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[OCB] OCB BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.81%
YoY- 696.51%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 67,798 59,880 62,726 62,691 72,138 69,387 71,724 -3.69%
PBT 2,159 2,429 -109 2,080 2,503 2,311 -1,620 -
Tax -667 -713 144 -710 -967 -625 594 -
NP 1,492 1,716 35 1,370 1,536 1,686 -1,026 -
-
NP to SH 1,492 1,716 35 1,370 1,536 1,686 -1,026 -
-
Tax Rate 30.89% 29.35% - 34.13% 38.63% 27.04% - -
Total Cost 66,306 58,164 62,691 61,321 70,602 67,701 72,750 -6.01%
-
Net Worth 228,327 228,327 209,950 226,270 227,298 225,241 224,540 1.12%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 1,425 - - - 1,544 -
Div Payout % - - 4,071.43% - - - 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 228,327 228,327 209,950 226,270 227,298 225,241 224,540 1.12%
NOSH 102,850 102,850 95,000 102,850 102,850 102,850 102,999 -0.09%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.20% 2.87% 0.06% 2.19% 2.13% 2.43% -1.43% -
ROE 0.65% 0.75% 0.02% 0.61% 0.68% 0.75% -0.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.92 58.22 66.03 60.95 70.14 67.46 69.63 -3.59%
EPS 1.45 1.67 0.03 1.33 1.49 1.64 -0.99 -
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 2.22 2.22 2.21 2.20 2.21 2.19 2.18 1.22%
Adjusted Per Share Value based on latest NOSH - 102,850
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.88 58.19 60.95 60.92 70.10 67.42 69.69 -3.68%
EPS 1.45 1.67 0.03 1.33 1.49 1.64 -1.00 -
DPS 0.00 0.00 1.38 0.00 0.00 0.00 1.50 -
NAPS 2.2187 2.2187 2.0401 2.1987 2.2087 2.1887 2.1819 1.12%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.00 0.635 0.64 0.58 0.67 0.53 0.60 -
P/RPS 1.52 1.09 0.97 0.95 0.96 0.79 0.86 46.33%
P/EPS 68.93 38.06 1,737.14 43.54 44.86 32.33 -60.23 -
EY 1.45 2.63 0.06 2.30 2.23 3.09 -1.66 -
DY 0.00 0.00 2.34 0.00 0.00 0.00 2.50 -
P/NAPS 0.45 0.29 0.29 0.26 0.30 0.24 0.28 37.32%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 26/05/14 24/02/14 28/11/13 29/08/13 28/05/13 26/02/13 -
Price 0.87 0.68 0.63 0.62 0.57 0.57 0.575 -
P/RPS 1.32 1.17 0.95 1.02 0.81 0.84 0.83 36.36%
P/EPS 59.97 40.76 1,710.00 46.55 38.17 34.77 -57.72 -
EY 1.67 2.45 0.06 2.15 2.62 2.88 -1.73 -
DY 0.00 0.00 2.38 0.00 0.00 0.00 2.61 -
P/NAPS 0.39 0.31 0.29 0.28 0.26 0.26 0.26 31.13%

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