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

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	416,042	610,026	681,012	321,462	175,826	170,384	288,706	6.27%
YoY %	-31.80%	-10.42%	111.85%	82.83%	3.19%	-40.98%	-	-
Horiz. %	144.11%	211.30%	235.88%	111.35%	60.90%	59.02%	100.00%	-
PBT	4,304	6,154	1,712	11,202	17,982	11,724	15,694	-19.38%
YoY %	-30.06%	259.46%	-84.72%	-37.70%	53.38%	-25.30%	-	-
Horiz. %	27.42%	39.21%	10.91%	71.38%	114.58%	74.70%	100.00%	-
Tax	-3,250	-3,126	-3,134	-6,036	-5,306	-5,034	-9,142	-15.82%
YoY %	-3.97%	0.26%	48.08%	-13.76%	-5.40%	44.94%	-	-
Horiz. %	35.55%	34.19%	34.28%	66.02%	58.04%	55.06%	100.00%	-
NP	1,054	3,028	-1,422	5,166	12,676	6,690	6,552	-26.24%
YoY %	-65.19%	312.94%	-127.53%	-59.25%	89.48%	2.11%	-	-
Horiz. %	16.09%	46.21%	-21.70%	78.85%	193.47%	102.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,526	2,856	-472	4,652	11,238	6,316	6,552	-21.55%
YoY %	-46.57%	705.08%	-110.15%	-58.60%	77.93%	-3.60%	-	-
Horiz. %	23.29%	43.59%	-7.20%	71.00%	171.52%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	75.51%	50.80%	183.06%	53.88%	29.51%	42.94%	58.25%	-
YoY %	48.64%	-72.25%	239.76%	82.58%	-31.28%	-26.28%	-	-
Horiz. %	129.63%	87.21%	314.27%	92.50%	50.66%	73.72%	100.00%	-
Total Cost	414,988	606,998	682,434	316,296	163,150	163,694	282,154	6.63%
YoY %	-31.63%	-11.05%	115.76%	93.87%	-0.33%	-41.98%	-	-
Horiz. %	147.08%	215.13%	241.87%	112.10%	57.82%	58.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	213,433	214,713	222,660	225,395	222,290	158,414	92,251	14.99%
YoY %	-0.60%	-3.57%	-1.21%	1.40%	40.32%	71.72%	-	-
Horiz. %	231.36%	232.75%	241.36%	244.33%	240.96%	171.72%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	213,433	214,713	222,660	225,395	222,290	158,414	92,251	14.99%
YoY %	-0.60%	-3.57%	-1.21%	1.40%	40.32%	71.72%	-	-
Horiz. %	231.36%	232.75%	241.36%	244.33%	240.96%	171.72%	100.00%	-
NOSH	103,108	102,733	102,608	102,920	102,912	102,866	46,733	14.09%
YoY %	0.37%	0.12%	-0.30%	0.01%	0.04%	120.11%	-	-
Horiz. %	220.63%	219.83%	219.56%	220.23%	220.21%	220.11%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	0.25%	0.50%	-0.21%	1.61%	7.21%	3.93%	2.27%	-
YoY %	-50.00%	338.10%	-113.04%	-77.67%	83.46%	73.13%	-	-
Horiz. %	11.01%	22.03%	-9.25%	70.93%	317.62%	173.13%	100.00%	-
ROE	0.71%	1.33%	-0.21%	2.06%	5.06%	3.99%	7.10%	-
YoY %	-46.62%	733.33%	-110.19%	-59.29%	26.82%	-43.80%	-	-
Horiz. %	10.00%	18.73%	-2.96%	29.01%	71.27%	56.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	403.50	593.79	663.70	312.34	170.85	165.64	617.77	-6.84%
YoY %	-32.05%	-10.53%	112.49%	82.82%	3.15%	-73.19%	-	-
Horiz. %	65.32%	96.12%	107.43%	50.56%	27.66%	26.81%	100.00%	-
EPS	1.48	2.78	-0.46	4.52	10.92	6.14	14.02	-31.24%
YoY %	-46.76%	704.35%	-110.18%	-58.61%	77.85%	-56.21%	-	-
Horiz. %	10.56%	19.83%	-3.28%	32.24%	77.89%	43.79%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.07	2.09	2.17	2.19	2.16	1.54	1.974	0.79%
YoY %	-0.96%	-3.69%	-0.91%	1.39%	40.26%	-21.99%	-	-
Horiz. %	104.86%	105.88%	109.93%	110.94%	109.42%	78.01%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 103,432
RPS	404.51	593.12	662.14	312.55	170.95	165.66	280.71	6.27%
YoY %	-31.80%	-10.42%	111.85%	82.83%	3.19%	-40.99%	-	-
Horiz. %	144.10%	211.29%	235.88%	111.34%	60.90%	59.01%	100.00%	-
EPS	1.48	2.78	-0.46	4.52	10.93	6.14	6.37	-21.58%
YoY %	-46.76%	704.35%	-110.18%	-58.65%	78.01%	-3.61%	-	-
Horiz. %	23.23%	43.64%	-7.22%	70.96%	171.59%	96.39%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.0752	2.0876	2.1649	2.1915	2.1613	1.5402	0.897	14.99%
YoY %	-0.59%	-3.57%	-1.21%	1.40%	40.33%	71.71%	-	-
Horiz. %	231.35%	232.73%	241.35%	244.31%	240.95%	171.71%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	40.00%	11.11%	-62.50%	-40.00%	-28.57%	107.41%	-	-
Horiz. %	51.85%	37.04%	33.33%	88.89%	148.15%	207.41%	100.00%	-
P/EPS	39.19	20.86	-126.09	16.59	6.32	15.15	11.98	21.82%
YoY %	87.87%	116.54%	-860.04%	162.50%	-58.28%	26.46%	-	-
Horiz. %	327.13%	174.12%	-1,052.50%	138.48%	52.75%	126.46%	100.00%	-
EY	2.55	4.79	-0.79	6.03	15.83	6.60	8.35	-17.93%
YoY %	-46.76%	706.33%	-113.10%	-61.91%	139.85%	-20.96%	-	-
Horiz. %	30.54%	57.37%	-9.46%	72.22%	189.58%	79.04%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.28	0.28	0.27	0.34	0.32	0.60	0.85	-16.88%
YoY %	0.00%	3.70%	-20.59%	6.25%	-46.67%	-29.41%	-	-
Horiz. %	32.94%	32.94%	31.76%	40.00%	37.65%	70.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
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%
YoY %	60.00%	11.11%	-57.14%	-40.00%	-30.00%	284.62%	-	-
Horiz. %	123.08%	76.92%	69.23%	161.54%	269.23%	384.62%	100.00%	-
P/EPS	43.92	21.58	-130.43	14.82	5.40	13.52	5.56	41.10%
YoY %	103.52%	116.55%	-980.09%	174.44%	-60.06%	143.17%	-	-
Horiz. %	789.93%	388.13%	-2,345.86%	266.55%	97.12%	243.17%	100.00%	-
EY	2.28	4.63	-0.77	6.75	18.51	7.40	17.97	-29.10%
YoY %	-50.76%	701.30%	-111.41%	-63.53%	150.14%	-58.82%	-	-
Horiz. %	12.69%	25.77%	-4.28%	37.56%	103.01%	41.18%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.29	0.28	0.31	0.27	0.54	0.40	-4.15%
YoY %	6.90%	3.57%	-9.68%	14.81%	-50.00%	35.00%	-	-
Horiz. %	77.50%	72.50%	70.00%	77.50%	67.50%	135.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos