[OCB] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[OCB] OCB BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 8.39%
YoY- 23.51%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 44,845 78,365 66,854 77,499 80,504 97,695 94,213 -38.89%
PBT 25,430 5,909 2,139 5,708 3,870 4,677 4,842 200.62%
Tax -1,114 -3,768 -1,395 -3,176 -1,534 -3,591 -2,750 -45.10%
NP 24,316 2,141 744 2,532 2,336 1,086 2,092 409.32%
-
NP to SH 24,316 2,141 744 2,532 2,336 1,086 2,092 409.32%
-
Tax Rate 4.38% 63.77% 65.22% 55.64% 39.64% 76.78% 56.79% -
Total Cost 20,529 76,224 66,110 74,967 78,168 96,609 92,121 -63.07%
-
Net Worth 112,941 94,967 92,368 91,474 101,028 100,454 98,132 9.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 112,941 94,967 92,368 91,474 101,028 100,454 98,132 9.77%
NOSH 74,795 74,860 46,792 46,715 45,714 45,249 44,605 40.92%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 54.22% 2.73% 1.11% 3.27% 2.90% 1.11% 2.22% -
ROE 21.53% 2.25% 0.81% 2.77% 2.31% 1.08% 2.13% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 59.96 104.68 142.87 165.89 176.10 215.90 211.21 -56.64%
EPS 32.51 2.86 1.59 5.42 5.11 2.40 4.69 261.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.2686 1.974 1.9581 2.21 2.22 2.20 -22.10%
Adjusted Per Share Value based on latest NOSH - 46,715
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 43.60 76.19 65.00 75.35 78.27 94.99 91.60 -38.90%
EPS 23.64 2.08 0.72 2.46 2.27 1.06 2.03 409.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0981 0.9234 0.8981 0.8894 0.9823 0.9767 0.9541 9.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.71 0.70 1.68 1.99 1.75 1.77 1.82 -
P/RPS 1.18 0.67 1.18 1.20 0.99 0.82 0.86 23.35%
P/EPS 2.18 24.48 105.66 36.72 34.25 73.75 38.81 -85.20%
EY 45.79 4.09 0.95 2.72 2.92 1.36 2.58 574.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.85 1.02 0.79 0.80 0.83 -31.43%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 26/08/04 27/05/04 26/02/04 21/11/03 29/08/03 -
Price 1.04 0.72 0.78 1.80 2.03 1.77 1.94 -
P/RPS 1.73 0.69 0.55 1.09 1.15 0.82 0.92 52.05%
P/EPS 3.20 25.17 49.06 33.21 39.73 73.75 41.36 -81.70%
EY 31.26 3.97 2.04 3.01 2.52 1.36 2.42 446.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.57 0.40 0.92 0.92 0.80 0.88 -14.90%

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