[OCB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[OCB] OCB BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.33%
YoY- -7577.59%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 244,098 255,514 324,453 377,514 415,185 460,693 466,189 -34.96%
PBT 7,587 20,745 483 -3,410 -3,573 -16,880 2,778 95.02%
Tax -2,683 -3,342 -3,546 -3,320 -3,611 -4,060 -4,777 -31.85%
NP 4,904 17,403 -3,063 -6,730 -7,184 -20,940 -1,999 -
-
NP to SH 4,904 14,710 -920 -4,453 -4,805 -15,579 -1,569 -
-
Tax Rate 35.36% 16.11% 734.16% - - - 171.96% -
Total Cost 239,194 238,111 327,516 384,244 422,369 481,633 468,188 -36.01%
-
Net Worth 212,694 212,338 211,540 209,265 207,733 197,427 212,749 -0.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 212,694 212,338 211,540 209,265 207,733 197,427 212,749 -0.01%
NOSH 102,850 103,076 102,689 103,086 102,838 102,826 102,777 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.01% 6.81% -0.94% -1.78% -1.73% -4.55% -0.43% -
ROE 2.31% 6.93% -0.43% -2.13% -2.31% -7.89% -0.74% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 236.41 247.89 315.95 366.21 403.73 448.03 453.59 -35.15%
EPS 4.75 14.27 -0.90 -4.32 -4.67 -15.15 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.06 2.06 2.03 2.02 1.92 2.07 -0.32%
Adjusted Per Share Value based on latest NOSH - 103,086
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 237.19 248.29 315.27 366.83 403.44 447.66 453.00 -34.96%
EPS 4.77 14.29 -0.89 -4.33 -4.67 -15.14 -1.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0668 2.0633 2.0556 2.0335 2.0186 1.9184 2.0673 -0.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.55 0.53 0.45 0.52 0.52 0.63 0.58 -
P/RPS 0.23 0.21 0.14 0.14 0.13 0.14 0.13 46.12%
P/EPS 11.58 3.71 -50.23 -12.04 -11.13 -4.16 -37.99 -
EY 8.64 26.93 -1.99 -8.31 -8.99 -24.05 -2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.26 0.22 0.26 0.26 0.33 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 22/11/11 24/08/11 26/05/11 23/02/11 29/11/10 25/08/10 -
Price 0.50 0.56 0.43 0.48 0.53 0.62 0.65 -
P/RPS 0.21 0.23 0.14 0.13 0.13 0.14 0.14 30.94%
P/EPS 10.53 3.92 -48.00 -11.11 -11.34 -4.09 -42.58 -
EY 9.50 25.48 -2.08 -9.00 -8.82 -24.44 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.21 0.24 0.26 0.32 0.31 -15.64%

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