[OCB] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[OCB] OCB BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -102.71%
YoY- 98.41%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 260,500 235,365 448,260 584,910 701,558 366,345 173,788 6.97%
PBT 19,618 9,033 -23,390 4,053 -3,018 9,778 16,502 2.92%
Tax -2,994 -2,657 -3,016 -3,889 -2,854 -5,453 -4,813 -7.60%
NP 16,624 6,376 -26,406 164 -5,873 4,325 11,689 6.04%
-
NP to SH 16,624 6,376 -19,705 -77 -4,861 3,438 10,402 8.11%
-
Tax Rate 15.26% 29.41% - 95.95% - 55.77% 29.17% -
Total Cost 243,876 228,989 474,666 584,746 707,431 362,020 162,098 7.03%
-
Net Worth 225,241 211,847 197,464 200,099 218,348 223,992 222,326 0.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 225,241 211,847 197,464 200,099 218,348 223,992 222,326 0.21%
NOSH 102,850 102,838 102,846 96,666 102,994 102,748 102,928 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 6.38% 2.71% -5.89% 0.03% -0.84% 1.18% 6.73% -
ROE 7.38% 3.01% -9.98% -0.04% -2.23% 1.54% 4.68% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 253.28 228.87 435.85 605.08 681.16 356.54 168.84 6.98%
EPS 16.16 6.20 -19.16 -0.08 -4.72 3.35 10.11 8.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.06 1.92 2.07 2.12 2.18 2.16 0.22%
Adjusted Per Share Value based on latest NOSH - 103,194
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 253.13 228.71 435.58 568.36 681.71 355.98 168.87 6.97%
EPS 16.15 6.20 -19.15 -0.08 -4.72 3.34 10.11 8.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1887 2.0585 1.9188 1.9444 2.1217 2.1766 2.1604 0.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.61 0.53 0.63 0.51 0.60 0.63 0.63 -
P/RPS 0.24 0.23 0.14 0.08 0.09 0.18 0.37 -6.95%
P/EPS 3.77 8.55 -3.29 -637.50 -12.71 18.82 6.23 -8.02%
EY 26.50 11.70 -30.41 -0.16 -7.87 5.31 16.04 8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.33 0.25 0.28 0.29 0.29 -0.58%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/11/12 22/11/11 29/11/10 25/11/09 26/11/08 27/11/07 27/11/06 -
Price 0.64 0.56 0.62 0.58 0.48 0.65 0.65 -
P/RPS 0.25 0.24 0.14 0.10 0.07 0.18 0.38 -6.73%
P/EPS 3.96 9.03 -3.24 -725.00 -10.17 19.42 6.43 -7.75%
EY 25.26 11.07 -30.90 -0.14 -9.83 5.15 15.55 8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.32 0.28 0.23 0.30 0.30 -0.56%

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