[OCB] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[OCB] OCB BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -35.31%
YoY- -20.91%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Revenue 321,462 175,826 170,384 288,706 375,088 337,850 337,720 -0.78%
PBT 11,202 17,982 11,724 15,694 21,264 19,130 10,602 0.88%
Tax -6,036 -5,306 -5,034 -9,142 -12,980 -8,312 -5,232 2.31%
NP 5,166 12,676 6,690 6,552 8,284 10,818 5,370 -0.61%
-
NP to SH 4,652 11,238 6,316 6,552 8,284 10,818 5,370 -2.26%
-
Tax Rate 53.88% 29.51% 42.94% 58.25% 61.04% 43.45% 49.35% -
Total Cost 316,296 163,150 163,694 282,154 366,804 327,032 332,350 -0.78%
-
Net Worth 225,395 222,290 158,414 92,251 98,193 90,504 117,770 10.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Net Worth 225,395 222,290 158,414 92,251 98,193 90,504 117,770 10.94%
NOSH 102,920 102,912 102,866 46,733 44,633 42,490 42,484 15.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
NP Margin 1.61% 7.21% 3.93% 2.27% 2.21% 3.20% 1.59% -
ROE 2.06% 5.06% 3.99% 7.10% 8.44% 11.95% 4.56% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 312.34 170.85 165.64 617.77 840.37 795.12 794.93 -13.87%
EPS 4.52 10.92 6.14 14.02 18.56 25.46 12.64 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.16 1.54 1.974 2.20 2.13 2.7721 -3.69%
Adjusted Per Share Value based on latest NOSH - 46,792
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 312.55 170.95 165.66 280.71 364.69 328.49 328.36 -0.78%
EPS 4.52 10.93 6.14 6.37 8.05 10.52 5.22 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1915 2.1613 1.5402 0.897 0.9547 0.88 1.1451 10.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 -
Price 0.75 0.69 0.93 1.68 1.82 1.86 1.74 -
P/RPS 0.24 0.40 0.56 0.27 0.22 0.23 0.22 1.40%
P/EPS 16.59 6.32 15.15 11.98 9.81 7.31 13.77 3.02%
EY 6.03 15.83 6.60 8.35 10.20 13.69 7.26 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.60 0.85 0.83 0.87 0.63 -9.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 28/08/07 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 -
Price 0.67 0.59 0.83 0.78 1.94 1.87 1.75 -
P/RPS 0.21 0.35 0.50 0.13 0.23 0.24 0.22 -0.74%
P/EPS 14.82 5.40 13.52 5.56 10.45 7.34 13.84 1.10%
EY 6.75 18.51 7.40 17.97 9.57 13.61 7.22 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.54 0.40 0.88 0.88 0.63 -10.72%

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