[OCNCASH] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 407.59%
YoY- -57.04%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 84,526 74,526 60,630 57,066 55,302 61,378 49,970 9.15%
PBT 10,846 8,954 5,830 2,946 3,520 4,444 2,876 24.74%
Tax -1,504 -1,758 -1,636 -1,568 -312 -1,454 -992 7.17%
NP 9,342 7,196 4,194 1,378 3,208 2,990 1,884 30.56%
-
NP to SH 9,342 7,196 4,194 1,378 3,208 2,990 1,884 30.56%
-
Tax Rate 13.87% 19.63% 28.06% 53.22% 8.86% 32.72% 34.49% -
Total Cost 75,184 67,330 56,436 55,688 52,094 58,388 48,086 7.72%
-
Net Worth 62,796 52,784 45,982 42,659 41,119 40,409 33,575 10.99%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 62,796 52,784 45,982 42,659 41,119 40,409 33,575 10.99%
NOSH 223,000 223,000 223,000 223,000 221,666 223,134 224,285 -0.09%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 11.05% 9.66% 6.92% 2.41% 5.80% 4.87% 3.77% -
ROE 14.88% 13.63% 9.12% 3.23% 7.80% 7.40% 5.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 37.90 33.42 27.19 25.59 24.95 27.51 22.28 9.25%
EPS 4.18 3.22 1.88 0.62 0.96 1.34 0.84 30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2816 0.2367 0.2062 0.1913 0.1855 0.1811 0.1497 11.10%
Adjusted Per Share Value based on latest NOSH - 223,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.41 28.58 23.25 21.88 21.20 23.53 19.16 9.15%
EPS 3.58 2.76 1.61 0.53 1.23 1.15 0.72 30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2408 0.2024 0.1763 0.1636 0.1577 0.1549 0.1287 11.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.365 0.315 0.135 0.10 0.10 0.09 0.11 -
P/RPS 0.96 0.94 0.50 0.39 0.40 0.33 0.49 11.85%
P/EPS 8.71 9.76 7.18 16.18 6.91 6.72 13.10 -6.57%
EY 11.48 10.24 13.93 6.18 14.47 14.89 7.64 7.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.33 0.65 0.52 0.54 0.50 0.73 10.09%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 19/08/14 28/08/13 29/08/12 26/08/11 26/08/10 18/08/09 -
Price 0.32 0.32 0.11 0.11 0.10 0.11 0.09 -
P/RPS 0.84 0.96 0.40 0.43 0.40 0.40 0.40 13.15%
P/EPS 7.64 9.92 5.85 17.80 6.91 8.21 10.71 -5.47%
EY 13.09 10.08 17.10 5.62 14.47 12.18 9.33 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.35 0.53 0.58 0.54 0.61 0.60 11.28%

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