[OCB] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[OCB] OCB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -37.12%
YoY- -36.82%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 562,674 468,287 316,932 245,332 200,766 172,514 174,721 117.92%
PBT 6,865 9,398 9,448 11,101 14,165 14,491 15,130 -40.92%
Tax -5,689 -6,330 -5,831 -5,716 -5,667 -5,351 -4,885 10.68%
NP 1,176 3,068 3,617 5,385 8,498 9,140 10,245 -76.34%
-
NP to SH 788 2,273 2,856 4,786 7,611 8,079 9,260 -80.62%
-
Tax Rate 82.87% 67.35% 61.72% 51.49% 40.01% 36.93% 32.29% -
Total Cost 561,498 465,219 313,315 239,947 192,268 163,374 164,476 126.55%
-
Net Worth 229,400 221,339 229,808 226,517 224,922 223,651 222,418 2.08%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,886 1,886 1,877 1,877 1,877 1,877 1,848 1.36%
Div Payout % 239.47% 83.02% 65.74% 39.23% 24.67% 23.24% 19.96% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 229,400 221,339 229,808 226,517 224,922 223,651 222,418 2.08%
NOSH 105,714 101,999 105,416 103,432 102,704 102,592 102,971 1.76%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.21% 0.66% 1.14% 2.19% 4.23% 5.30% 5.86% -
ROE 0.34% 1.03% 1.24% 2.11% 3.38% 3.61% 4.16% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 532.26 459.10 300.65 237.19 195.48 168.15 169.68 114.13%
EPS 0.75 2.23 2.71 4.63 7.41 7.87 8.99 -80.87%
DPS 1.78 1.85 1.78 1.83 1.83 1.83 1.80 -0.74%
NAPS 2.17 2.17 2.18 2.19 2.19 2.18 2.16 0.30%
Adjusted Per Share Value based on latest NOSH - 103,432
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 547.08 455.31 308.15 238.53 195.20 167.73 169.88 117.91%
EPS 0.77 2.21 2.78 4.65 7.40 7.86 9.00 -80.55%
DPS 1.83 1.83 1.83 1.83 1.83 1.83 1.80 1.10%
NAPS 2.2304 2.1521 2.2344 2.2024 2.1869 2.1745 2.1626 2.07%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.63 0.63 0.75 0.76 0.63 0.63 -
P/RPS 0.11 0.14 0.21 0.32 0.39 0.37 0.37 -55.42%
P/EPS 81.83 28.27 23.25 16.21 10.26 8.00 7.01 413.82%
EY 1.22 3.54 4.30 6.17 9.75 12.50 14.27 -80.56%
DY 2.93 2.94 2.83 2.44 2.41 2.90 2.86 1.62%
P/NAPS 0.28 0.29 0.29 0.34 0.35 0.29 0.29 -2.31%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 29/02/08 27/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 0.60 0.52 0.65 0.67 0.69 0.73 0.65 -
P/RPS 0.11 0.11 0.22 0.28 0.35 0.43 0.38 -56.20%
P/EPS 80.49 23.33 23.99 14.48 9.31 9.27 7.23 397.85%
EY 1.24 4.29 4.17 6.91 10.74 10.79 13.84 -79.94%
DY 2.97 3.56 2.74 2.73 2.65 2.51 2.77 4.75%
P/NAPS 0.28 0.24 0.30 0.31 0.32 0.33 0.30 -4.49%

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