[OCB] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[OCB] OCB BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 311.66%
YoY- 293.09%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Revenue 468,287 172,514 170,699 267,563 365,743 367,701 331,907 5.65%
PBT 9,398 14,491 10,412 39,186 19,179 20,435 11,301 -2.90%
Tax -6,330 -5,351 -5,052 -9,453 -11,615 -10,402 -5,754 1.53%
NP 3,068 9,140 5,360 29,733 7,564 10,033 5,547 -9.03%
-
NP to SH 2,273 8,079 5,114 29,733 7,564 10,033 5,547 -13.29%
-
Tax Rate 67.35% 36.93% 48.52% 24.12% 60.56% 50.90% 50.92% -
Total Cost 465,219 163,374 165,339 237,830 358,179 357,668 326,360 5.83%
-
Net Worth 223,185 224,074 216,084 112,947 100,944 95,175 120,716 10.32%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Div 1,902 1,880 1,852 - - - - -
Div Payout % 83.71% 23.28% 36.22% - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Net Worth 223,185 224,074 216,084 112,947 100,944 95,175 120,716 10.32%
NOSH 102,850 102,786 102,897 74,800 45,676 42,494 42,505 15.17%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
NP Margin 0.66% 5.30% 3.14% 11.11% 2.07% 2.73% 1.67% -
ROE 1.02% 3.61% 2.37% 26.32% 7.49% 10.54% 4.60% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
RPS 455.31 167.84 165.89 357.70 800.73 865.29 780.85 -8.26%
EPS 2.21 7.86 4.97 39.75 16.56 23.61 13.05 -24.71%
DPS 1.85 1.83 1.80 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.18 2.10 1.51 2.21 2.2397 2.84 -4.21%
Adjusted Per Share Value based on latest NOSH - 74,795
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
RPS 455.31 167.73 165.97 260.15 355.61 357.51 322.71 5.65%
EPS 2.21 7.86 4.97 28.91 7.35 9.75 5.39 -13.28%
DPS 1.85 1.83 1.80 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.1786 2.101 1.0982 0.9815 0.9254 1.1737 10.32%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 27/09/01 -
Price 0.63 0.63 0.76 0.71 1.75 1.71 1.63 -
P/RPS 0.14 0.38 0.46 0.20 0.22 0.20 0.21 -6.27%
P/EPS 28.51 8.02 15.29 1.79 10.57 7.24 12.49 14.10%
EY 3.51 12.48 6.54 55.99 9.46 13.81 8.01 -12.35%
DY 2.94 2.90 2.37 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.36 0.47 0.79 0.76 0.57 -10.24%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/09/01 CAGR
Date 29/02/08 28/02/07 27/02/06 28/02/05 26/02/04 28/02/03 29/11/01 -
Price 0.52 0.73 0.79 1.04 2.03 1.66 1.92 -
P/RPS 0.11 0.43 0.48 0.29 0.25 0.19 0.25 -12.30%
P/EPS 23.53 9.29 15.90 2.62 12.26 7.03 14.71 7.79%
EY 4.25 10.77 6.29 38.22 8.16 14.22 6.80 -7.23%
DY 3.56 2.51 2.28 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.33 0.38 0.69 0.92 0.74 0.68 -15.33%

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