[OCB] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -1267.47%
YoY- -238.38%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 660,353 710,849 695,846 719,697 648,062 562,674 468,287 25.77%
PBT -6,511 -7,779 -8,732 -200 4,653 6,865 9,398 -
Tax -154 -242 -158 -4,381 -4,879 -5,689 -6,330 -91.62%
NP -6,665 -8,021 -8,890 -4,581 -226 1,176 3,068 -
-
NP to SH -6,801 -8,141 -8,465 -3,952 -289 788 2,273 -
-
Tax Rate - - - - 104.86% 82.87% 67.35% -
Total Cost 667,018 718,870 704,736 724,278 648,288 561,498 465,219 27.17%
-
Net Worth 214,842 213,426 213,148 217,746 225,210 229,400 221,339 -1.96%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 1,886 1,886 1,886 1,886 -
Div Payout % - - - 0.00% 0.00% 239.47% 83.02% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 214,842 213,426 213,148 217,746 225,210 229,400 221,339 -1.96%
NOSH 102,795 102,608 102,970 102,710 103,783 105,714 101,999 0.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -1.01% -1.13% -1.28% -0.64% -0.03% 0.21% 0.66% -
ROE -3.17% -3.81% -3.97% -1.81% -0.13% 0.34% 1.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 642.39 692.78 675.77 700.70 624.43 532.26 459.10 25.12%
EPS -6.62 -7.93 -8.22 -3.85 -0.28 0.75 2.23 -
DPS 0.00 0.00 0.00 1.84 1.85 1.78 1.85 -
NAPS 2.09 2.08 2.07 2.12 2.17 2.17 2.17 -2.47%
Adjusted Per Share Value based on latest NOSH - 102,710
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 642.05 691.15 676.56 699.75 630.10 547.08 455.31 25.77%
EPS -6.61 -7.92 -8.23 -3.84 -0.28 0.77 2.21 -
DPS 0.00 0.00 0.00 1.83 1.83 1.83 1.83 -
NAPS 2.0889 2.0751 2.0724 2.1171 2.1897 2.2304 2.1521 -1.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.58 0.55 0.60 0.58 0.61 0.63 -
P/RPS 0.09 0.08 0.08 0.09 0.09 0.11 0.14 -25.53%
P/EPS -8.77 -7.31 -6.69 -15.59 -208.29 81.83 28.27 -
EY -11.41 -13.68 -14.95 -6.41 -0.48 1.22 3.54 -
DY 0.00 0.00 0.00 3.06 3.19 2.93 2.94 -
P/NAPS 0.28 0.28 0.27 0.28 0.27 0.28 0.29 -2.31%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 24/08/09 27/05/09 25/02/09 26/11/08 25/08/08 28/05/08 29/02/08 -
Price 0.60 0.53 0.53 0.48 0.60 0.60 0.52 -
P/RPS 0.09 0.08 0.08 0.07 0.10 0.11 0.11 -12.53%
P/EPS -9.07 -6.68 -6.45 -12.48 -215.47 80.49 23.33 -
EY -11.03 -14.97 -15.51 -8.02 -0.46 1.24 4.29 -
DY 0.00 0.00 0.00 3.83 3.08 2.97 3.56 -
P/NAPS 0.29 0.25 0.26 0.23 0.28 0.28 0.24 13.45%

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