[OCNCASH] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 58.68%
YoY- 797.61%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 60,406 58,289 54,707 53,068 52,096 50,529 49,578 14.11%
PBT 5,351 5,487 4,527 3,237 2,118 1,082 736 276.65%
Tax -1,486 -1,416 -1,255 -230 -223 -183 -264 217.43%
NP 3,865 4,071 3,272 3,007 1,895 899 472 307.82%
-
NP to SH 3,865 4,071 3,272 3,007 1,895 899 472 307.82%
-
Tax Rate 27.77% 25.81% 27.72% 7.11% 10.53% 16.91% 35.87% -
Total Cost 56,541 54,218 51,435 50,061 50,201 49,630 49,106 9.88%
-
Net Worth 39,787 39,757 39,899 34,207 33,183 32,495 32,495 14.49%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 39,787 39,757 39,899 34,207 33,183 32,495 32,495 14.49%
NOSH 219,696 224,999 222,777 220,980 221,666 223,333 223,333 -1.09%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.40% 6.98% 5.98% 5.67% 3.64% 1.78% 0.95% -
ROE 9.71% 10.24% 8.20% 8.79% 5.71% 2.77% 1.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 27.50 25.91 24.56 24.01 23.50 22.62 22.20 15.38%
EPS 1.76 1.81 1.47 1.36 0.85 0.40 0.21 314.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1811 0.1767 0.1791 0.1548 0.1497 0.1455 0.1455 15.75%
Adjusted Per Share Value based on latest NOSH - 220,980
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.18 22.36 20.99 20.36 19.99 19.39 19.02 14.13%
EPS 1.48 1.56 1.26 1.15 0.73 0.34 0.18 308.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1525 0.1531 0.1312 0.1273 0.1247 0.1247 14.50%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.09 0.10 0.08 0.12 0.11 0.07 0.12 -
P/RPS 0.33 0.39 0.33 0.50 0.47 0.31 0.54 -28.05%
P/EPS 5.12 5.53 5.45 8.82 12.87 17.39 56.78 -79.97%
EY 19.55 18.09 18.36 11.34 7.77 5.75 1.76 400.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.45 0.78 0.73 0.48 0.82 -28.15%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 26/05/10 25/02/10 20/11/09 18/08/09 28/05/09 24/02/09 -
Price 0.11 0.08 0.14 0.12 0.09 0.11 0.07 -
P/RPS 0.40 0.31 0.57 0.50 0.38 0.49 0.32 16.08%
P/EPS 6.25 4.42 9.53 8.82 10.53 27.33 33.12 -67.20%
EY 15.99 22.62 10.49 11.34 9.50 3.66 3.02 204.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.45 0.78 0.78 0.60 0.76 0.48 17.37%

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