[OCB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[OCB] OCB BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 29.38%
YoY- -20.91%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Revenue 160,731 87,913 85,192 144,353 187,544 168,925 168,860 -0.78%
PBT 5,601 8,991 5,862 7,847 10,632 9,565 5,301 0.88%
Tax -3,018 -2,653 -2,517 -4,571 -6,490 -4,156 -2,616 2.31%
NP 2,583 6,338 3,345 3,276 4,142 5,409 2,685 -0.61%
-
NP to SH 2,326 5,619 3,158 3,276 4,142 5,409 2,685 -2.26%
-
Tax Rate 53.88% 29.51% 42.94% 58.25% 61.04% 43.45% 49.35% -
Total Cost 158,148 81,575 81,847 141,077 183,402 163,516 166,175 -0.78%
-
Net Worth 225,395 222,290 158,414 92,251 98,193 90,504 117,770 10.94%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Net Worth 225,395 222,290 158,414 92,251 98,193 90,504 117,770 10.94%
NOSH 102,920 102,912 102,866 46,733 44,633 42,490 42,484 15.20%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
NP Margin 1.61% 7.21% 3.93% 2.27% 2.21% 3.20% 1.59% -
ROE 1.03% 2.53% 1.99% 3.55% 4.22% 5.98% 2.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 156.17 85.43 82.82 308.89 420.19 397.56 397.47 -13.87%
EPS 2.26 5.46 3.07 7.01 9.28 12.73 6.32 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.19 2.16 1.54 1.974 2.20 2.13 2.7721 -3.69%
Adjusted Per Share Value based on latest NOSH - 46,792
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
RPS 156.28 85.48 82.83 140.35 182.35 164.24 164.18 -0.78%
EPS 2.26 5.46 3.07 3.19 4.03 5.26 2.61 -2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1915 2.1613 1.5402 0.897 0.9547 0.88 1.1451 10.94%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 30/03/01 -
Price 0.75 0.69 0.93 1.68 1.82 1.86 1.74 -
P/RPS 0.48 0.81 1.12 0.54 0.43 0.47 0.44 1.40%
P/EPS 33.19 12.64 30.29 23.97 19.61 14.61 27.53 3.03%
EY 3.01 7.91 3.30 4.17 5.10 6.84 3.63 -2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.60 0.85 0.83 0.87 0.63 -9.39%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 31/03/01 CAGR
Date 28/08/07 28/08/06 29/08/05 26/08/04 29/08/03 30/08/02 25/06/01 -
Price 0.67 0.59 0.83 0.78 1.94 1.87 1.75 -
P/RPS 0.43 0.69 1.00 0.25 0.46 0.47 0.44 -0.36%
P/EPS 29.65 10.81 27.04 11.13 20.91 14.69 27.69 1.09%
EY 3.37 9.25 3.70 8.99 4.78 6.81 3.61 -1.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.27 0.54 0.40 0.88 0.88 0.63 -10.72%

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