[OCB] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[OCB] OCB BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 109.79%
YoY- 218.92%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 124,498 133,670 125,265 179,748 169,677 185,663 175,761 -20.48%
PBT 663 -37 1,530 1,547 -6,468 -3,120 262 85.38%
Tax -1,798 -1,354 -720 -843 1,983 -574 -808 70.19%
NP -1,135 -1,391 810 704 -4,485 -3,694 -546 62.66%
-
NP to SH -846 -1,486 956 472 -4,819 -3,410 -384 69.07%
-
Tax Rate 271.19% - 47.06% 54.49% - - 308.40% -
Total Cost 125,633 135,061 124,455 179,044 174,162 189,357 176,307 -20.17%
-
Net Worth 211,219 213,612 214,842 213,426 213,148 217,746 225,210 -4.17%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 211,219 213,612 214,842 213,426 213,148 217,746 225,210 -4.17%
NOSH 103,033 103,194 102,795 102,608 102,970 102,710 103,783 -0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.91% -1.04% 0.65% 0.39% -2.64% -1.99% -0.31% -
ROE -0.40% -0.70% 0.44% 0.22% -2.26% -1.57% -0.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.83 129.53 121.86 175.18 164.78 180.76 169.35 -20.10%
EPS -0.82 -1.44 0.93 0.46 -4.68 -3.32 -0.37 69.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.07 2.09 2.08 2.07 2.12 2.17 -3.71%
Adjusted Per Share Value based on latest NOSH - 102,608
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 121.05 129.97 121.79 174.77 164.98 180.52 170.89 -20.48%
EPS -0.82 -1.44 0.93 0.46 -4.69 -3.32 -0.37 69.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0537 2.0769 2.0889 2.0751 2.0724 2.1171 2.1897 -4.17%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.60 0.51 0.58 0.58 0.55 0.60 0.58 -
P/RPS 0.50 0.39 0.48 0.33 0.33 0.33 0.34 29.22%
P/EPS -73.07 -35.42 62.37 126.09 -11.75 -18.07 -156.76 -39.79%
EY -1.37 -2.82 1.60 0.79 -8.51 -5.53 -0.64 65.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.25 0.28 0.28 0.27 0.28 0.27 4.86%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 24/08/09 27/05/09 25/02/09 26/11/08 25/08/08 -
Price 0.55 0.58 0.60 0.53 0.53 0.48 0.60 -
P/RPS 0.46 0.45 0.49 0.30 0.32 0.27 0.35 19.92%
P/EPS -66.98 -40.28 64.52 115.22 -11.32 -14.46 -162.16 -44.44%
EY -1.49 -2.48 1.55 0.87 -8.83 -6.92 -0.62 79.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.25 0.26 0.23 0.28 -2.38%

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