[OCB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[OCB] OCB BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -15.85%
YoY- -38.94%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Revenue 173,788 168,425 296,957 380,318 364,138 332,192 370,510 -11.39%
PBT 16,502 10,212 18,341 20,412 20,761 14,198 14,077 2.57%
Tax -4,813 -5,036 -11,118 -13,441 -9,345 -7,112 -7,977 -7.76%
NP 11,689 5,176 7,222 6,970 11,416 7,086 6,100 10.95%
-
NP to SH 10,402 4,874 7,222 6,970 11,416 7,086 6,100 8.90%
-
Tax Rate 29.17% 49.31% 60.62% 65.85% 45.01% 50.09% 56.67% -
Total Cost 162,098 163,249 289,734 373,348 352,722 325,105 364,410 -12.14%
-
Net Worth 222,326 154,478 94,917 100,660 93,905 119,810 138,355 7.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Net Worth 222,326 154,478 94,917 100,660 93,905 119,810 138,355 7.87%
NOSH 102,928 102,985 74,820 45,342 42,491 42,486 42,518 15.18%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
NP Margin 6.73% 3.07% 2.43% 1.83% 3.14% 2.13% 1.65% -
ROE 4.68% 3.16% 7.61% 6.92% 12.16% 5.91% 4.41% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 168.84 163.54 396.89 838.77 856.97 781.89 871.41 -23.07%
EPS 10.11 4.73 9.65 15.37 26.87 16.68 14.35 -5.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.50 1.2686 2.22 2.21 2.82 3.254 -6.34%
Adjusted Per Share Value based on latest NOSH - 45,249
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
RPS 168.97 163.76 288.73 369.78 354.05 322.99 360.24 -11.39%
EPS 10.11 4.74 7.02 6.78 11.10 6.89 5.93 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1617 1.502 0.9229 0.9787 0.913 1.1649 1.3452 7.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 29/06/01 30/06/00 -
Price 0.63 0.80 0.70 1.77 1.57 1.70 3.54 -
P/RPS 0.37 0.49 0.18 0.21 0.18 0.22 0.41 -1.62%
P/EPS 6.23 16.90 7.25 11.51 5.84 10.19 24.67 -19.75%
EY 16.04 5.92 13.79 8.69 17.11 9.81 4.05 24.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.53 0.55 0.80 0.71 0.60 1.09 -19.07%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/06/01 30/06/00 CAGR
Date 27/11/06 28/11/05 25/11/04 21/11/03 08/01/03 30/08/01 28/08/00 -
Price 0.65 0.75 0.72 1.77 1.70 1.93 3.48 -
P/RPS 0.38 0.46 0.18 0.21 0.20 0.25 0.40 -0.81%
P/EPS 6.43 15.85 7.46 11.51 6.33 11.57 24.26 -19.12%
EY 15.55 6.31 13.41 8.69 15.80 8.64 4.12 23.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.57 0.80 0.77 0.68 1.07 -18.39%

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