[OCB] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[OCB] OCB BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 64.33%
YoY- 31.48%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 718,992 658,980 281,432 168,424 165,604 309,996 373,324 11.53%
PBT 6,188 2,376 12,508 13,812 11,868 22,832 23,160 -19.72%
Tax -3,372 -3,036 -5,600 -4,336 -5,476 -12,704 -14,960 -21.97%
NP 2,816 -660 6,908 9,476 6,392 10,128 8,200 -16.30%
-
NP to SH 1,888 592 6,532 8,404 6,392 10,128 8,200 -21.69%
-
Tax Rate 54.49% 127.78% 44.77% 31.39% 46.14% 55.64% 64.59% -
Total Cost 716,176 659,640 274,524 158,948 159,212 299,868 365,124 11.87%
-
Net Worth 213,426 229,400 224,922 218,339 157,738 91,474 91,441 15.15%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 213,426 229,400 224,922 218,339 157,738 91,474 91,441 15.15%
NOSH 102,608 105,714 102,704 102,990 103,096 46,715 42,531 15.79%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.39% -0.10% 2.45% 5.63% 3.86% 3.27% 2.20% -
ROE 0.88% 0.26% 2.90% 3.85% 4.05% 11.07% 8.97% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 700.71 623.36 274.02 163.53 160.63 663.58 877.77 -3.68%
EPS 1.84 0.56 6.36 8.16 6.20 21.68 19.28 -32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.17 2.19 2.12 1.53 1.9581 2.15 -0.54%
Adjusted Per Share Value based on latest NOSH - 102,990
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 699.07 640.72 273.63 163.76 161.02 301.41 362.98 11.53%
EPS 1.84 0.58 6.35 8.17 6.21 9.85 7.97 -21.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0751 2.2304 2.1869 2.1229 1.5337 0.8894 0.8891 15.15%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.58 0.61 0.76 0.73 0.87 1.99 1.59 -
P/RPS 0.08 0.10 0.28 0.45 0.54 0.30 0.18 -12.63%
P/EPS 31.52 108.93 11.95 8.95 14.03 9.18 8.25 25.00%
EY 3.17 0.92 8.37 11.18 7.13 10.89 12.13 -20.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.35 0.34 0.57 1.02 0.74 -14.94%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/09 28/05/08 29/05/07 31/05/06 30/05/05 27/05/04 30/05/03 -
Price 0.53 0.60 0.69 0.70 0.81 1.80 1.60 -
P/RPS 0.08 0.10 0.25 0.43 0.50 0.27 0.18 -12.63%
P/EPS 28.80 107.14 10.85 8.58 13.06 8.30 8.30 23.01%
EY 3.47 0.93 9.22 11.66 7.65 12.04 12.05 -18.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.32 0.33 0.53 0.92 0.74 -16.53%

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