[OCB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[OCB] OCB BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -19.15%
YoY- -22.28%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 378,704 718,992 658,980 281,432 168,424 165,604 309,996 3.39%
PBT 7,980 6,188 2,376 12,508 13,812 11,868 22,832 -16.06%
Tax -3,236 -3,372 -3,036 -5,600 -4,336 -5,476 -12,704 -20.37%
NP 4,744 2,816 -660 6,908 9,476 6,392 10,128 -11.86%
-
NP to SH 5,272 1,888 592 6,532 8,404 6,392 10,128 -10.30%
-
Tax Rate 40.55% 54.49% 127.78% 44.77% 31.39% 46.14% 55.64% -
Total Cost 373,960 716,176 659,640 274,524 158,948 159,212 299,868 3.74%
-
Net Worth 214,174 213,426 229,400 224,922 218,339 157,738 91,474 15.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 214,174 213,426 229,400 224,922 218,339 157,738 91,474 15.22%
NOSH 102,968 102,608 105,714 102,704 102,990 103,096 46,715 14.07%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.25% 0.39% -0.10% 2.45% 5.63% 3.86% 3.27% -
ROE 2.46% 0.88% 0.26% 2.90% 3.85% 4.05% 11.07% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 367.79 700.71 623.36 274.02 163.53 160.63 663.58 -9.36%
EPS 5.12 1.84 0.56 6.36 8.16 6.20 21.68 -21.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.08 2.17 2.19 2.12 1.53 1.9581 1.01%
Adjusted Per Share Value based on latest NOSH - 102,704
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 367.99 698.65 640.34 273.47 163.66 160.92 301.23 3.39%
EPS 5.12 1.83 0.58 6.35 8.17 6.21 9.84 -10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0812 2.0739 2.2291 2.1856 2.1216 1.5328 0.8889 15.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.53 0.58 0.61 0.76 0.73 0.87 1.99 -
P/RPS 0.14 0.08 0.10 0.28 0.45 0.54 0.30 -11.92%
P/EPS 10.35 31.52 108.93 11.95 8.95 14.03 9.18 2.01%
EY 9.66 3.17 0.92 8.37 11.18 7.13 10.89 -1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.28 0.35 0.34 0.57 1.02 -20.88%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 27/05/09 28/05/08 29/05/07 31/05/06 30/05/05 27/05/04 -
Price 0.57 0.53 0.60 0.69 0.70 0.81 1.80 -
P/RPS 0.15 0.08 0.10 0.25 0.43 0.50 0.27 -9.32%
P/EPS 11.13 28.80 107.14 10.85 8.58 13.06 8.30 5.00%
EY 8.98 3.47 0.93 9.22 11.66 7.65 12.04 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.28 0.32 0.33 0.53 0.92 -18.47%

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