[OCB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[OCB] OCB BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -28.78%
YoY- -58.6%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 416,042 610,026 681,012 321,462 175,826 170,384 288,706 6.27%
PBT 4,304 6,154 1,712 11,202 17,982 11,724 15,694 -19.38%
Tax -3,250 -3,126 -3,134 -6,036 -5,306 -5,034 -9,142 -15.82%
NP 1,054 3,028 -1,422 5,166 12,676 6,690 6,552 -26.24%
-
NP to SH 1,526 2,856 -472 4,652 11,238 6,316 6,552 -21.55%
-
Tax Rate 75.51% 50.80% 183.06% 53.88% 29.51% 42.94% 58.25% -
Total Cost 414,988 606,998 682,434 316,296 163,150 163,694 282,154 6.63%
-
Net Worth 213,433 214,713 222,660 225,395 222,290 158,414 92,251 14.99%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 213,433 214,713 222,660 225,395 222,290 158,414 92,251 14.99%
NOSH 103,108 102,733 102,608 102,920 102,912 102,866 46,733 14.09%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 0.25% 0.50% -0.21% 1.61% 7.21% 3.93% 2.27% -
ROE 0.71% 1.33% -0.21% 2.06% 5.06% 3.99% 7.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 403.50 593.79 663.70 312.34 170.85 165.64 617.77 -6.84%
EPS 1.48 2.78 -0.46 4.52 10.92 6.14 14.02 -31.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.09 2.17 2.19 2.16 1.54 1.974 0.79%
Adjusted Per Share Value based on latest NOSH - 103,432
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 404.27 592.77 661.75 312.37 170.85 165.56 280.54 6.27%
EPS 1.48 2.78 -0.46 4.52 10.92 6.14 6.37 -21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.074 2.0864 2.1636 2.1902 2.16 1.5393 0.8964 14.99%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.58 0.58 0.58 0.75 0.69 0.93 1.68 -
P/RPS 0.14 0.10 0.09 0.24 0.40 0.56 0.27 -10.36%
P/EPS 39.19 20.86 -126.09 16.59 6.32 15.15 11.98 21.82%
EY 2.55 4.79 -0.79 6.03 15.83 6.60 8.35 -17.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.27 0.34 0.32 0.60 0.85 -16.88%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 24/08/09 25/08/08 28/08/07 28/08/06 29/08/05 26/08/04 -
Price 0.65 0.60 0.60 0.67 0.59 0.83 0.78 -
P/RPS 0.16 0.10 0.09 0.21 0.35 0.50 0.13 3.51%
P/EPS 43.92 21.58 -130.43 14.82 5.40 13.52 5.56 41.10%
EY 2.28 4.63 -0.77 6.75 18.51 7.40 17.97 -29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.28 0.31 0.27 0.54 0.40 -4.15%

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