[OCNCASH] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 24.42%
YoY- 352.84%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 55,797 57,020 60,406 58,289 54,707 53,068 52,096 4.66%
PBT 3,304 4,161 5,351 5,487 4,527 3,237 2,118 34.39%
Tax -1,384 -1,500 -1,486 -1,416 -1,255 -230 -223 236.59%
NP 1,920 2,661 3,865 4,071 3,272 3,007 1,895 0.87%
-
NP to SH 1,920 2,661 3,865 4,071 3,272 3,007 1,895 0.87%
-
Tax Rate 41.89% 36.05% 27.77% 25.81% 27.72% 7.11% 10.53% -
Total Cost 53,877 54,359 56,541 54,218 51,435 50,061 50,201 4.81%
-
Net Worth 39,754 46,328 39,787 39,757 39,899 34,207 33,183 12.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,754 46,328 39,787 39,757 39,899 34,207 33,183 12.76%
NOSH 220,000 256,666 219,696 224,999 222,777 220,980 221,666 -0.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.44% 4.67% 6.40% 6.98% 5.98% 5.67% 3.64% -
ROE 4.83% 5.74% 9.71% 10.24% 8.20% 8.79% 5.71% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 25.36 22.22 27.50 25.91 24.56 24.01 23.50 5.19%
EPS 0.87 1.04 1.76 1.81 1.47 1.36 0.85 1.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1807 0.1805 0.1811 0.1767 0.1791 0.1548 0.1497 13.32%
Adjusted Per Share Value based on latest NOSH - 224,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.39 21.86 23.16 22.35 20.98 20.35 19.98 4.63%
EPS 0.74 1.02 1.48 1.56 1.25 1.15 0.73 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1524 0.1776 0.1526 0.1524 0.153 0.1312 0.1272 12.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.07 0.08 0.09 0.10 0.08 0.12 0.11 -
P/RPS 0.28 0.36 0.33 0.39 0.33 0.50 0.47 -29.13%
P/EPS 8.02 7.72 5.12 5.53 5.45 8.82 12.87 -26.98%
EY 12.47 12.96 19.55 18.09 18.36 11.34 7.77 36.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.50 0.57 0.45 0.78 0.73 -34.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 16/11/10 26/08/10 26/05/10 25/02/10 20/11/09 18/08/09 -
Price 0.105 0.08 0.11 0.08 0.14 0.12 0.09 -
P/RPS 0.41 0.36 0.40 0.31 0.57 0.50 0.38 5.18%
P/EPS 12.03 7.72 6.25 4.42 9.53 8.82 10.53 9.25%
EY 8.31 12.96 15.99 22.62 10.49 11.34 9.50 -8.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.44 0.61 0.45 0.78 0.78 0.60 -2.22%

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