[OCNCASH] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
09-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 6.57%
YoY- 14.01%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 59,160 58,939 57,954 58,057 56,445 52,764 54,380 5.76%
PBT 4,178 3,271 2,446 3,557 3,467 2,801 3,394 14.81%
Tax -1,677 -1,457 -1,306 -1,368 -1,413 -1,352 -1,347 15.68%
NP 2,501 1,814 1,140 2,189 2,054 1,449 2,047 14.24%
-
NP to SH 2,501 1,814 1,140 2,189 2,054 1,449 2,047 14.24%
-
Tax Rate 40.14% 44.54% 53.39% 38.46% 40.76% 48.27% 39.69% -
Total Cost 56,659 57,125 56,814 55,868 54,391 51,315 52,333 5.42%
-
Net Worth 43,841 42,659 41,834 42,035 41,381 39,264 41,205 4.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 43,841 42,659 41,834 42,035 41,381 39,264 41,205 4.20%
NOSH 223,000 223,000 223,000 223,000 220,000 211,666 223,095 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.23% 3.08% 1.97% 3.77% 3.64% 2.75% 3.76% -
ROE 5.70% 4.25% 2.73% 5.21% 4.96% 3.69% 4.97% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.53 26.43 25.99 26.03 25.66 24.93 24.38 5.77%
EPS 1.12 0.81 0.51 0.98 0.93 0.68 0.92 13.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1966 0.1913 0.1876 0.1885 0.1881 0.1855 0.1847 4.23%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 22.68 22.60 22.22 22.26 21.64 20.23 20.85 5.75%
EPS 0.96 0.70 0.44 0.84 0.79 0.56 0.78 14.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1681 0.1636 0.1604 0.1612 0.1587 0.1506 0.158 4.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.10 0.14 0.09 0.12 0.10 0.10 -
P/RPS 0.53 0.38 0.54 0.35 0.47 0.40 0.41 18.61%
P/EPS 12.48 12.29 27.39 9.17 12.85 14.61 10.90 9.41%
EY 8.01 8.13 3.65 10.91 7.78 6.85 9.18 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.52 0.75 0.48 0.64 0.54 0.54 19.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 31/05/12 09/03/12 24/11/11 26/08/11 27/05/11 -
Price 0.12 0.11 0.11 0.14 0.08 0.10 0.105 -
P/RPS 0.45 0.42 0.42 0.54 0.31 0.40 0.43 3.06%
P/EPS 10.70 13.52 21.52 14.26 8.57 14.61 11.44 -4.34%
EY 9.35 7.40 4.65 7.01 11.67 6.85 8.74 4.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.59 0.74 0.43 0.54 0.57 4.61%

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