[OCB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[OCB] OCB BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -78.5%
YoY- -36.89%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 658,980 281,432 168,424 165,604 309,996 373,324 306,908 13.56%
PBT 2,376 12,508 13,812 11,868 22,832 23,160 13,996 -25.56%
Tax -3,036 -5,600 -4,336 -5,476 -12,704 -14,960 -7,104 -13.19%
NP -660 6,908 9,476 6,392 10,128 8,200 6,892 -
-
NP to SH 592 6,532 8,404 6,392 10,128 8,200 6,892 -33.55%
-
Tax Rate 127.78% 44.77% 31.39% 46.14% 55.64% 64.59% 50.76% -
Total Cost 659,640 274,524 158,948 159,212 299,868 365,124 300,016 14.01%
-
Net Worth 229,400 224,922 218,339 157,738 91,474 91,441 123,375 10.88%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 229,400 224,922 218,339 157,738 91,474 91,441 123,375 10.88%
NOSH 105,714 102,704 102,990 103,096 46,715 42,531 42,543 16.36%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.10% 2.45% 5.63% 3.86% 3.27% 2.20% 2.25% -
ROE 0.26% 2.90% 3.85% 4.05% 11.07% 8.97% 5.59% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 623.36 274.02 163.53 160.63 663.58 877.77 721.40 -2.40%
EPS 0.56 6.36 8.16 6.20 21.68 19.28 16.20 -42.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 2.19 2.12 1.53 1.9581 2.15 2.90 -4.71%
Adjusted Per Share Value based on latest NOSH - 103,096
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 640.72 273.63 163.76 161.02 301.41 362.98 298.40 13.56%
EPS 0.58 6.35 8.17 6.21 9.85 7.97 6.70 -33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2304 2.1869 2.1229 1.5337 0.8894 0.8891 1.1996 10.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.61 0.76 0.73 0.87 1.99 1.59 2.13 -
P/RPS 0.10 0.28 0.45 0.54 0.30 0.18 0.30 -16.71%
P/EPS 108.93 11.95 8.95 14.03 9.18 8.25 13.15 42.19%
EY 0.92 8.37 11.18 7.13 10.89 12.13 7.61 -29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.34 0.57 1.02 0.74 0.73 -14.74%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 29/05/07 31/05/06 30/05/05 27/05/04 30/05/03 31/05/02 -
Price 0.60 0.69 0.70 0.81 1.80 1.60 1.90 -
P/RPS 0.10 0.25 0.43 0.50 0.27 0.18 0.26 -14.70%
P/EPS 107.14 10.85 8.58 13.06 8.30 8.30 11.73 44.53%
EY 0.93 9.22 11.66 7.65 12.04 12.05 8.53 -30.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.33 0.53 0.92 0.74 0.66 -13.30%

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