[OCNCASH] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[OCNCASH] OCEANCASH PACIFIC BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 51.7%
YoY- 127.55%
Quarter Report
Latest QR
Upcoming QR
OCNCASH's Result
OCNCASH's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 65,285 67,343 60,253 61,725 54,995 49,380 43,298 7.08%
PBT 6,768 8,342 6,898 8,186 4,589 5,397 3,245 13.02%
Tax -723 -828 34 -1,100 -1,475 -1,410 -1,341 -9.77%
NP 6,045 7,514 6,932 7,086 3,114 3,987 1,904 21.22%
-
NP to SH 6,045 7,514 6,932 7,086 3,114 3,987 1,904 21.22%
-
Tax Rate 10.68% 9.93% -0.49% 13.44% 32.14% 26.13% 41.33% -
Total Cost 59,240 59,829 53,321 54,639 51,881 45,393 41,394 6.15%
-
Net Worth 85,632 82,197 73,144 65,718 57,333 47,744 43,841 11.79%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 85,632 82,197 73,144 65,718 57,333 47,744 43,841 11.79%
NOSH 223,000 223,000 223,000 223,000 223,000 223,000 223,000 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.26% 11.16% 11.50% 11.48% 5.66% 8.07% 4.40% -
ROE 7.06% 9.14% 9.48% 10.78% 5.43% 8.35% 4.34% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.28 30.20 27.02 27.68 24.66 22.14 19.42 7.07%
EPS 2.71 3.37 3.11 3.18 1.40 1.79 0.85 21.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.384 0.3686 0.328 0.2947 0.2571 0.2141 0.1966 11.79%
Adjusted Per Share Value based on latest NOSH - 223,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.03 25.82 23.10 23.67 21.09 18.93 16.60 7.08%
EPS 2.32 2.88 2.66 2.72 1.19 1.53 0.73 21.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3283 0.3152 0.2805 0.252 0.2198 0.1831 0.1681 11.79%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.575 0.685 0.41 0.35 0.345 0.135 0.14 -
P/RPS 1.96 2.27 1.52 1.26 1.40 0.61 0.72 18.15%
P/EPS 21.21 20.33 13.19 11.01 24.71 7.55 16.40 4.37%
EY 4.71 4.92 7.58 9.08 4.05 13.24 6.10 -4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.86 1.25 1.19 1.34 0.63 0.71 13.26%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 30/11/18 23/11/17 28/11/16 25/11/15 25/11/14 27/11/13 28/11/12 -
Price 0.50 0.70 0.395 0.42 0.385 0.17 0.12 -
P/RPS 1.71 2.32 1.46 1.52 1.56 0.77 0.62 18.41%
P/EPS 18.44 20.77 12.71 13.22 27.57 9.51 14.05 4.63%
EY 5.42 4.81 7.87 7.57 3.63 10.52 7.12 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.90 1.20 1.43 1.50 0.79 0.61 13.43%

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