[OCB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[OCB] OCB BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1.02%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Revenue 175,826 170,384 288,706 375,088 337,850 337,720 183,001 -0.63%
PBT 17,982 11,724 15,694 21,264 19,130 10,602 5,738 20.04%
Tax -5,306 -5,034 -9,142 -12,980 -8,312 -5,232 -2,890 10.20%
NP 12,676 6,690 6,552 8,284 10,818 5,370 2,848 26.97%
-
NP to SH 11,238 6,316 6,552 8,284 10,818 5,370 2,848 24.55%
-
Tax Rate 29.51% 42.94% 58.25% 61.04% 43.45% 49.35% 50.37% -
Total Cost 163,150 163,694 282,154 366,804 327,032 332,350 180,153 -1.57%
-
Net Worth 222,290 158,414 92,251 98,193 90,504 117,770 136,448 8.11%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Net Worth 222,290 158,414 92,251 98,193 90,504 117,770 136,448 8.11%
NOSH 102,912 102,866 46,733 44,633 42,490 42,484 42,507 15.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
NP Margin 7.21% 3.93% 2.27% 2.21% 3.20% 1.59% 1.56% -
ROE 5.06% 3.99% 7.10% 8.44% 11.95% 4.56% 2.09% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 170.85 165.64 617.77 840.37 795.12 794.93 430.51 -13.74%
EPS 10.92 6.14 14.02 18.56 25.46 12.64 6.70 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.54 1.974 2.20 2.13 2.7721 3.21 -6.13%
Adjusted Per Share Value based on latest NOSH - 44,605
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
RPS 170.95 165.66 280.71 364.69 328.49 328.36 177.93 -0.63%
EPS 10.93 6.14 6.37 8.05 10.52 5.22 2.77 24.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1613 1.5402 0.897 0.9547 0.88 1.1451 1.3267 8.11%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 31/03/00 -
Price 0.69 0.93 1.68 1.82 1.86 1.74 6.35 -
P/RPS 0.40 0.56 0.27 0.22 0.23 0.22 1.47 -18.79%
P/EPS 6.32 15.15 11.98 9.81 7.31 13.77 94.78 -35.15%
EY 15.83 6.60 8.35 10.20 13.69 7.26 1.06 54.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.60 0.85 0.83 0.87 0.63 1.98 -25.28%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 31/03/00 CAGR
Date 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 26/05/00 -
Price 0.59 0.83 0.78 1.94 1.87 1.75 4.34 -
P/RPS 0.35 0.50 0.13 0.23 0.24 0.22 1.01 -15.59%
P/EPS 5.40 13.52 5.56 10.45 7.34 13.84 64.78 -32.79%
EY 18.51 7.40 17.97 9.57 13.61 7.22 1.54 48.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.54 0.40 0.88 0.88 0.63 1.35 -22.69%

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