[OCB] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[OCB] OCB BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 122.3%
YoY- 218.92%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 227,404 228,020 378,704 718,992 658,980 281,432 168,424 5.12%
PBT 5,508 8,632 7,980 6,188 2,376 12,508 13,812 -14.19%
Tax -2,284 -2,072 -3,236 -3,372 -3,036 -5,600 -4,336 -10.12%
NP 3,224 6,560 4,744 2,816 -660 6,908 9,476 -16.43%
-
NP to SH 3,224 6,680 5,272 1,888 592 6,532 8,404 -14.74%
-
Tax Rate 41.47% 24.00% 40.55% 54.49% 127.78% 44.77% 31.39% -
Total Cost 224,180 221,460 373,960 716,176 659,640 274,524 158,948 5.89%
-
Net Worth 212,899 209,265 214,174 213,426 229,400 224,922 218,339 -0.41%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 212,899 209,265 214,174 213,426 229,400 224,922 218,339 -0.41%
NOSH 102,850 103,086 102,968 102,608 105,714 102,704 102,990 -0.02%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.42% 2.88% 1.25% 0.39% -0.10% 2.45% 5.63% -
ROE 1.51% 3.19% 2.46% 0.88% 0.26% 2.90% 3.85% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 221.10 221.19 367.79 700.71 623.36 274.02 163.53 5.15%
EPS 3.12 6.48 5.12 1.84 0.56 6.36 8.16 -14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.03 2.08 2.08 2.17 2.19 2.12 -0.39%
Adjusted Per Share Value based on latest NOSH - 102,608
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 221.10 221.70 368.21 699.07 640.72 273.63 163.76 5.12%
EPS 3.12 6.49 5.13 1.84 0.58 6.35 8.17 -14.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.0347 2.0824 2.0751 2.2304 2.1869 2.1229 -0.41%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.51 0.52 0.53 0.58 0.61 0.76 0.73 -
P/RPS 0.23 0.24 0.14 0.08 0.10 0.28 0.45 -10.57%
P/EPS 16.27 8.02 10.35 31.52 108.93 11.95 8.95 10.46%
EY 6.15 12.46 9.66 3.17 0.92 8.37 11.18 -9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.28 0.28 0.35 0.34 -4.99%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 26/05/11 26/05/10 27/05/09 28/05/08 29/05/07 31/05/06 -
Price 0.48 0.48 0.57 0.53 0.60 0.69 0.70 -
P/RPS 0.22 0.22 0.15 0.08 0.10 0.25 0.43 -10.55%
P/EPS 15.31 7.41 11.13 28.80 107.14 10.85 8.58 10.12%
EY 6.53 13.50 8.98 3.47 0.93 9.22 11.66 -9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.24 0.27 0.25 0.28 0.32 0.33 -5.83%

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