[OCB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[OCB] OCB BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -26.08%
YoY- -66.94%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 448,260 584,910 701,558 366,345 173,788 168,425 296,957 7.10%
PBT -23,390 4,053 -3,018 9,778 16,502 10,212 18,341 -
Tax -3,016 -3,889 -2,854 -5,453 -4,813 -5,036 -11,118 -19.53%
NP -26,406 164 -5,873 4,325 11,689 5,176 7,222 -
-
NP to SH -19,705 -77 -4,861 3,438 10,402 4,874 7,222 -
-
Tax Rate - 95.95% - 55.77% 29.17% 49.31% 60.62% -
Total Cost 474,666 584,746 707,431 362,020 162,098 163,249 289,734 8.57%
-
Net Worth 197,464 200,099 218,348 223,992 222,326 154,478 94,917 12.97%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 197,464 200,099 218,348 223,992 222,326 154,478 94,917 12.97%
NOSH 102,846 96,666 102,994 102,748 102,928 102,985 74,820 5.44%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -5.89% 0.03% -0.84% 1.18% 6.73% 3.07% 2.43% -
ROE -9.98% -0.04% -2.23% 1.54% 4.68% 3.16% 7.61% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 435.85 605.08 681.16 356.54 168.84 163.54 396.89 1.57%
EPS -19.16 -0.08 -4.72 3.35 10.11 4.73 9.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 2.07 2.12 2.18 2.16 1.50 1.2686 7.14%
Adjusted Per Share Value based on latest NOSH - 105,416
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 435.58 568.36 681.71 355.98 168.87 163.66 288.56 7.10%
EPS -19.15 -0.08 -4.72 3.34 10.11 4.74 7.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9188 1.9444 2.1217 2.1766 2.1604 1.5011 0.9223 12.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.63 0.51 0.60 0.63 0.63 0.80 0.70 -
P/RPS 0.14 0.08 0.09 0.18 0.37 0.49 0.18 -4.10%
P/EPS -3.29 -637.50 -12.71 18.82 6.23 16.90 7.25 -
EY -30.41 -0.16 -7.87 5.31 16.04 5.92 13.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.25 0.28 0.29 0.29 0.53 0.55 -8.15%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 26/11/08 27/11/07 27/11/06 28/11/05 25/11/04 -
Price 0.62 0.58 0.48 0.65 0.65 0.75 0.72 -
P/RPS 0.14 0.10 0.07 0.18 0.38 0.46 0.18 -4.10%
P/EPS -3.24 -725.00 -10.17 19.42 6.43 15.85 7.46 -
EY -30.90 -0.14 -9.83 5.15 15.55 6.31 13.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.23 0.30 0.30 0.50 0.57 -9.16%

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