[OCB] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[OCB] OCB BHD
Announcement Date
24-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 202.54%
YoY- 705.08%
Quarter Report
Latest QR
Upcoming QR
OCB's Result
OCB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 131,446 117,289 208,021 305,013 340,506 160,731 87,913 6.92%
PBT 14,127 6,208 2,152 3,077 856 5,601 8,991 7.81%
Tax -1,831 -1,560 -1,625 -1,563 -1,567 -3,018 -2,653 -5.98%
NP 12,296 4,648 527 1,514 -711 2,583 6,338 11.66%
-
NP to SH 12,296 4,648 763 1,428 -236 2,326 5,619 13.92%
-
Tax Rate 12.96% 25.13% 75.51% 50.80% 183.06% 53.88% 29.51% -
Total Cost 119,150 112,641 207,494 303,499 341,217 158,148 81,575 6.51%
-
Net Worth 224,213 211,833 213,433 214,713 222,660 225,395 222,290 0.14%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 224,213 211,833 213,433 214,713 222,660 225,395 222,290 0.14%
NOSH 102,850 102,831 103,108 102,733 102,608 102,920 102,912 -0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.35% 3.96% 0.25% 0.50% -0.21% 1.61% 7.21% -
ROE 5.48% 2.19% 0.36% 0.67% -0.11% 1.03% 2.53% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 127.80 114.06 201.75 296.90 331.85 156.17 85.43 6.93%
EPS 11.96 4.52 0.74 1.39 -0.23 2.26 5.46 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.06 2.07 2.09 2.17 2.19 2.16 0.15%
Adjusted Per Share Value based on latest NOSH - 102,795
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 127.80 114.04 202.26 296.56 331.07 156.28 85.48 6.92%
EPS 11.96 4.52 0.74 1.39 -0.23 2.26 5.46 13.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 2.0596 2.0752 2.0876 2.1649 2.1915 2.1613 0.14%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.54 0.45 0.58 0.58 0.58 0.75 0.69 -
P/RPS 0.42 0.39 0.29 0.20 0.17 0.48 0.81 -10.35%
P/EPS 4.52 9.96 78.38 41.73 -252.17 33.19 12.64 -15.73%
EY 22.14 10.04 1.28 2.40 -0.40 3.01 7.91 18.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.22 0.28 0.28 0.27 0.34 0.32 -4.02%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 24/08/11 25/08/10 24/08/09 25/08/08 28/08/07 28/08/06 -
Price 0.52 0.43 0.65 0.60 0.60 0.67 0.59 -
P/RPS 0.41 0.38 0.32 0.20 0.18 0.43 0.69 -8.30%
P/EPS 4.35 9.51 87.84 43.17 -260.87 29.65 10.81 -14.06%
EY 22.99 10.51 1.14 2.32 -0.38 3.37 9.25 16.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.21 0.31 0.29 0.28 0.31 0.27 -1.94%

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